[MATRIX] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Revenue 737,887 781,196 553,773 155,591 99.77%
PBT 328,979 346,177 199,699 61,478 110.79%
Tax -82,065 -86,667 -54,242 -15,494 109.83%
NP 246,914 259,510 145,457 45,984 111.11%
-
NP to SH 246,914 259,510 145,457 45,984 111.11%
-
Tax Rate 24.95% 25.04% 27.16% 25.20% -
Total Cost 490,973 521,686 408,316 109,607 94.76%
-
Net Worth 766,941 751,334 578,249 117,593 130.17%
Dividend
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Div 81,277 76,573 31,684 9,739 156.83%
Div Payout % 32.92% 29.51% 21.78% 21.18% -
Equity
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 766,941 751,334 578,249 117,593 130.17%
NOSH 459,246 458,130 301,171 72,143 127.70%
Ratio Analysis
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 33.46% 33.22% 26.27% 29.55% -
ROE 32.19% 34.54% 25.15% 39.10% -
Per Share
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 160.67 170.52 183.87 215.67 -12.26%
EPS 53.77 56.65 48.30 63.74 -7.28%
DPS 17.70 16.71 10.52 13.50 12.79%
NAPS 1.67 1.64 1.92 1.63 1.08%
Adjusted Per Share Value based on latest NOSH - 72,143
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.97 62.43 44.25 12.43 99.80%
EPS 19.73 20.74 11.62 3.67 111.22%
DPS 6.50 6.12 2.53 0.78 156.67%
NAPS 0.6129 0.6004 0.4621 0.094 130.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Date 30/06/15 31/03/15 31/03/14 - -
Price 3.10 2.80 3.80 0.00 -
P/RPS 1.93 1.64 2.07 0.00 -
P/EPS 5.77 4.94 7.87 0.00 -
EY 17.34 20.23 12.71 0.00 -
DY 5.71 5.97 2.77 0.00 -
P/NAPS 1.86 1.71 1.98 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Date 10/08/15 12/05/15 21/05/14 - -
Price 2.26 3.27 4.00 0.00 -
P/RPS 1.41 1.92 2.18 0.00 -
P/EPS 4.20 5.77 8.28 0.00 -
EY 23.79 17.32 12.07 0.00 -
DY 7.83 5.11 2.63 0.00 -
P/NAPS 1.35 1.99 2.08 0.00 -

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