[MATRIX] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 10.76%
YoY- 5.14%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Revenue 1,211,587 1,089,138 939,368 803,268 830,354 700,948 591,597 12.13%
PBT 335,067 327,266 277,767 285,530 277,020 286,471 227,373 6.39%
Tax -104,791 -82,781 -82,171 -78,611 -80,212 -73,248 -60,623 9.14%
NP 230,276 244,485 195,596 206,919 196,808 213,223 166,750 5.29%
-
NP to SH 237,036 244,485 195,596 206,919 196,808 213,223 166,750 5.78%
-
Tax Rate 31.27% 25.29% 29.58% 27.53% 28.96% 25.57% 26.66% -
Total Cost 981,311 844,653 743,772 596,349 633,546 487,725 424,847 14.31%
-
Net Worth 1,743,545 1,571,559 1,279,765 1,178,306 1,003,227 824,753 605,480 18.41%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Div 87,367 96,072 97,596 85,694 81,366 74,602 42,682 12.12%
Div Payout % 36.86% 39.30% 49.90% 41.41% 41.34% 34.99% 25.60% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Net Worth 1,743,545 1,571,559 1,279,765 1,178,306 1,003,227 824,753 605,480 18.41%
NOSH 834,232 822,814 752,809 743,048 573,272 549,835 429,419 11.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
NP Margin 19.01% 22.45% 20.82% 25.76% 23.70% 30.42% 28.19% -
ROE 13.60% 15.56% 15.28% 17.56% 19.62% 25.85% 27.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
RPS 145.23 132.37 124.78 108.39 144.84 127.48 137.77 0.84%
EPS 28.41 29.71 25.98 27.92 34.33 38.78 38.83 -4.87%
DPS 10.50 11.68 13.00 11.56 14.19 13.57 9.94 0.87%
NAPS 2.09 1.91 1.70 1.59 1.75 1.50 1.41 6.49%
Adjusted Per Share Value based on latest NOSH - 743,048
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
RPS 96.86 87.07 75.10 64.22 66.38 56.04 47.30 12.13%
EPS 18.95 19.55 15.64 16.54 15.73 17.05 13.33 5.78%
DPS 6.98 7.68 7.80 6.85 6.51 5.96 3.41 12.12%
NAPS 1.3939 1.2564 1.0231 0.942 0.8021 0.6594 0.4841 18.41%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 -
Price 1.77 1.91 1.88 2.19 2.42 2.49 3.25 -
P/RPS 1.22 1.44 1.51 2.02 1.67 1.95 2.36 -10.00%
P/EPS 6.23 6.43 7.24 7.84 7.05 6.42 8.37 -4.60%
EY 16.05 15.56 13.82 12.75 14.19 15.57 11.95 4.82%
DY 5.93 6.11 6.91 5.28 5.87 5.45 3.06 11.15%
P/NAPS 0.85 1.00 1.11 1.38 1.38 1.66 2.30 -14.70%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Date 25/02/21 20/02/20 20/02/19 28/02/18 23/02/17 24/02/16 17/11/14 -
Price 1.80 1.95 1.97 2.23 2.50 2.37 2.87 -
P/RPS 1.24 1.47 1.58 2.06 1.73 1.86 2.08 -7.93%
P/EPS 6.33 6.56 7.58 7.99 7.28 6.11 7.39 -2.44%
EY 15.79 15.24 13.19 12.52 13.73 16.36 13.53 2.49%
DY 5.83 5.99 6.60 5.19 5.68 5.72 3.46 8.69%
P/NAPS 0.86 1.02 1.16 1.40 1.43 1.58 2.04 -12.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment