[MATRIX] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -19.07%
YoY- 39.89%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 784,908 912,225 764,670 745,885 876,094 1,270,436 598,842 19.78%
PBT 281,756 357,307 312,513 315,922 393,472 621,536 244,586 9.90%
Tax -74,060 -96,115 -79,906 -80,744 -102,872 -159,740 -62,350 12.17%
NP 207,696 261,192 232,606 235,178 290,600 461,796 182,236 9.11%
-
NP to SH 207,696 261,192 232,606 235,178 290,600 461,796 182,236 9.11%
-
Tax Rate 26.29% 26.90% 25.57% 25.56% 26.14% 25.70% 25.49% -
Total Cost 577,212 651,033 532,063 510,706 585,494 808,640 416,606 24.30%
-
Net Worth 914,313 804,061 750,785 710,368 767,882 751,334 541,484 41.84%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 73,370 99,355 81,903 72,486 71,270 77,882 70,953 2.26%
Div Payout % 35.33% 38.04% 35.21% 30.82% 24.53% 16.87% 38.93% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 914,313 804,061 750,785 710,368 767,882 751,334 541,484 41.84%
NOSH 564,391 557,779 500,523 483,243 459,810 458,130 373,437 31.72%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 26.46% 28.63% 30.42% 31.53% 33.17% 36.35% 30.43% -
ROE 22.72% 32.48% 30.98% 33.11% 37.84% 61.46% 33.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 139.07 178.12 152.77 154.35 190.53 277.31 160.36 -9.06%
EPS 36.80 51.00 46.47 48.67 63.20 100.80 39.90 -5.25%
DPS 13.00 19.40 16.36 15.00 15.50 17.00 19.00 -22.37%
NAPS 1.62 1.57 1.50 1.47 1.67 1.64 1.45 7.67%
Adjusted Per Share Value based on latest NOSH - 526,847
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 62.75 72.93 61.13 59.63 70.04 101.57 47.88 19.77%
EPS 16.60 20.88 18.60 18.80 23.23 36.92 14.57 9.09%
DPS 5.87 7.94 6.55 5.80 5.70 6.23 5.67 2.34%
NAPS 0.731 0.6428 0.6002 0.5679 0.6139 0.6007 0.4329 41.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.48 2.48 2.49 2.29 3.10 2.80 2.70 -
P/RPS 1.78 1.39 1.63 1.48 0.00 1.01 1.68 3.93%
P/EPS 6.74 4.86 5.36 4.71 0.00 2.78 5.53 14.11%
EY 14.84 20.56 18.66 21.25 0.00 36.00 18.07 -12.31%
DY 5.24 7.82 6.57 6.55 0.00 6.07 7.04 -17.88%
P/NAPS 1.53 1.58 1.66 1.56 3.10 1.71 1.86 -12.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 19/05/16 24/02/16 17/11/15 10/08/15 12/05/15 12/02/15 -
Price 2.50 2.57 2.37 2.44 2.26 3.27 2.90 -
P/RPS 1.80 1.44 1.55 1.58 0.00 1.18 1.81 -0.36%
P/EPS 6.79 5.04 5.10 5.01 0.00 3.24 5.94 9.33%
EY 14.72 19.84 19.61 19.95 0.00 30.83 16.83 -8.55%
DY 5.20 7.55 6.90 6.15 0.00 5.20 6.55 -14.27%
P/NAPS 1.54 1.64 1.58 1.66 2.26 1.99 2.00 -16.00%

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