[MATRIX] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

20-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- -1.9%

YoY- -9.67%

Quarter Report

Q Report (31.12.2018).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	1,062,460	994,012	1,047,949	1,025,338	966,708	920,168	812,286	19.58%
YoY %	6.89%	-5.15%	2.21%	6.06%	5.06%	13.28%	-	-
Horiz. %	130.80%	122.37%	129.01%	126.23%	119.01%	113.28%	100.00%	-
PBT	305,044	291,844	297,614	285,505	284,750	271,800	294,069	2.47%
YoY %	4.52%	-1.94%	4.24%	0.27%	4.76%	-7.57%	-	-
Horiz. %	103.73%	99.24%	101.21%	97.09%	96.83%	92.43%	100.00%	-
Tax	-78,266	-73,652	-80,050	-83,238	-78,562	-71,192	-82,237	-3.24%
YoY %	-6.26%	7.99%	3.83%	-5.95%	-10.35%	13.43%	-	-
Horiz. %	95.17%	89.56%	97.34%	101.22%	95.53%	86.57%	100.00%	-
NP	226,778	218,192	217,564	202,266	206,188	200,608	211,832	4.64%
YoY %	3.94%	0.29%	7.56%	-1.90%	2.78%	-5.30%	-	-
Horiz. %	107.06%	103.00%	102.71%	95.48%	97.34%	94.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	226,778	218,192	217,564	202,266	206,188	200,608	211,832	4.64%
YoY %	3.94%	0.29%	7.56%	-1.90%	2.78%	-5.30%	-	-
Horiz. %	107.06%	103.00%	102.71%	95.48%	97.34%	94.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.66%	25.24%	26.90%	29.15%	27.59%	26.19%	27.97%	-
YoY %	1.66%	-6.17%	-7.72%	5.65%	5.35%	-6.36%	-	-
Horiz. %	91.74%	90.24%	96.17%	104.22%	98.64%	93.64%	100.00%	-
Total Cost	835,682	775,820	830,385	823,072	760,520	719,560	600,454	24.62%
YoY %	7.72%	-6.57%	0.89%	8.22%	5.69%	19.84%	-	-
Horiz. %	139.18%	129.21%	138.29%	137.07%	126.66%	119.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,478,032	1,392,668	1,324,935	1,279,765	1,264,129	1,233,453	1,201,229	14.81%
YoY %	6.13%	5.11%	3.53%	1.24%	2.49%	2.68%	-	-
Horiz. %	123.04%	115.94%	110.30%	106.54%	105.24%	102.68%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	95,356	92,331	95,982	95,355	97,819	97,773	100,724	-3.58%
YoY %	3.28%	-3.80%	0.66%	-2.52%	0.05%	-2.93%	-	-
Horiz. %	94.67%	91.67%	95.29%	94.67%	97.12%	97.07%	100.00%	-
Div Payout %	42.05%	42.32%	44.12%	47.14%	47.44%	48.74%	47.55%	-
YoY %	-0.64%	-4.08%	-6.41%	-0.63%	-2.67%	2.50%	-	-
Horiz. %	88.43%	89.00%	92.79%	99.14%	99.77%	102.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,478,032	1,392,668	1,324,935	1,279,765	1,264,129	1,233,453	1,201,229	14.81%
YoY %	6.13%	5.11%	3.53%	1.24%	2.49%	2.68%	-	-
Horiz. %	123.04%	115.94%	110.30%	106.54%	105.24%	102.68%	100.00%	-
NOSH	822,809	786,809	752,809	752,809	752,808	752,384	750,866	6.28%
YoY %	4.58%	4.52%	0.00%	0.00%	0.06%	0.20%	-	-
Horiz. %	109.58%	104.79%	100.26%	100.26%	100.26%	100.20%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	21.34%	21.95%	20.76%	19.73%	21.33%	21.80%	26.08%	-
YoY %	-2.78%	5.73%	5.22%	-7.50%	-2.16%	-16.41%	-	-
Horiz. %	81.83%	84.16%	79.60%	75.65%	81.79%	83.59%	100.00%	-
ROE	15.34%	15.67%	16.42%	15.80%	16.31%	16.26%	17.63%	-
YoY %	-2.11%	-4.57%	3.92%	-3.13%	0.31%	-7.77%	-	-
Horiz. %	87.01%	88.88%	93.14%	89.62%	92.51%	92.23%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	133.70	129.19	139.21	136.20	128.47	122.35	108.87	14.66%
YoY %	3.49%	-7.20%	2.21%	6.02%	5.00%	12.38%	-	-
Horiz. %	122.81%	118.66%	127.87%	125.10%	118.00%	112.38%	100.00%	-
EPS	25.62	28.36	28.91	26.88	27.40	26.68	31.81	-13.42%
YoY %	-9.66%	-1.90%	7.55%	-1.90%	2.70%	-16.13%	-	-
Horiz. %	80.54%	89.15%	90.88%	84.50%	86.14%	83.87%	100.00%	-
DPS	12.00	12.00	12.75	12.67	13.00	13.00	13.50	-7.54%
YoY %	0.00%	-5.88%	0.63%	-2.54%	0.00%	-3.70%	-	-
Horiz. %	88.89%	88.89%	94.44%	93.85%	96.30%	96.30%	100.00%	-
NAPS	1.86	1.81	1.76	1.70	1.68	1.64	1.61	10.09%
YoY %	2.76%	2.84%	3.53%	1.19%	2.44%	1.86%	-	-
Horiz. %	115.53%	112.42%	109.32%	105.59%	104.35%	101.86%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 752,809
RPS	84.91	79.44	83.75	81.94	77.25	73.53	64.91	19.58%
YoY %	6.89%	-5.15%	2.21%	6.07%	5.06%	13.28%	-	-
Horiz. %	130.81%	122.38%	129.02%	126.24%	119.01%	113.28%	100.00%	-
EPS	18.12	17.44	17.39	16.16	16.48	16.03	16.93	4.62%
YoY %	3.90%	0.29%	7.61%	-1.94%	2.81%	-5.32%	-	-
Horiz. %	107.03%	103.01%	102.72%	95.45%	97.34%	94.68%	100.00%	-
DPS	7.62	7.38	7.67	7.62	7.82	7.81	8.05	-3.59%
YoY %	3.25%	-3.78%	0.66%	-2.56%	0.13%	-2.98%	-	-
Horiz. %	94.66%	91.68%	95.28%	94.66%	97.14%	97.02%	100.00%	-
NAPS	1.1812	1.1129	1.0588	1.0227	1.0102	0.9857	0.9599	14.81%
YoY %	6.14%	5.11%	3.53%	1.24%	2.49%	2.69%	-	-
Horiz. %	123.05%	115.94%	110.30%	106.54%	105.24%	102.69%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.89	1.90	1.89	1.88	2.09	1.99	1.99	-
P/RPS	1.41	1.47	1.36	1.38	1.63	1.63	1.83	-15.94%
YoY %	-4.08%	8.09%	-1.45%	-15.34%	0.00%	-10.93%	-	-
Horiz. %	77.05%	80.33%	74.32%	75.41%	89.07%	89.07%	100.00%	-
P/EPS	6.62	6.70	6.54	7.00	7.63	7.46	7.01	-3.74%
YoY %	-1.19%	2.45%	-6.57%	-8.26%	2.28%	6.42%	-	-
Horiz. %	94.44%	95.58%	93.30%	99.86%	108.84%	106.42%	100.00%	-
EY	15.10	14.93	15.29	14.29	13.11	13.40	14.27	3.83%
YoY %	1.14%	-2.35%	7.00%	9.00%	-2.16%	-6.10%	-	-
Horiz. %	105.82%	104.63%	107.15%	100.14%	91.87%	93.90%	100.00%	-
DY	6.35	6.32	6.75	6.74	6.22	6.53	6.78	-4.27%
YoY %	0.47%	-6.37%	0.15%	8.36%	-4.75%	-3.69%	-	-
Horiz. %	93.66%	93.22%	99.56%	99.41%	91.74%	96.31%	100.00%	-
P/NAPS	1.02	1.05	1.07	1.11	1.24	1.21	1.24	-12.19%
YoY %	-2.86%	-1.87%	-3.60%	-10.48%	2.48%	-2.42%	-	-
Horiz. %	82.26%	84.68%	86.29%	89.52%	100.00%	97.58%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	20/11/19	29/08/19	31/05/19	20/02/19	14/11/18	27/08/18	23/05/18	-
Price	1.90	1.89	1.93	1.99	1.91	2.10	1.92	-
P/RPS	1.42	1.46	1.39	1.46	1.49	1.72	1.76	-13.32%
YoY %	-2.74%	5.04%	-4.79%	-2.01%	-13.37%	-2.27%	-	-
Horiz. %	80.68%	82.95%	78.98%	82.95%	84.66%	97.73%	100.00%	-
P/EPS	6.66	6.66	6.68	7.41	6.97	7.87	6.76	-0.98%
YoY %	0.00%	-0.30%	-9.85%	6.31%	-11.44%	16.42%	-	-
Horiz. %	98.52%	98.52%	98.82%	109.62%	103.11%	116.42%	100.00%	-
EY	15.02	15.00	14.97	13.50	14.35	12.70	14.79	1.03%
YoY %	0.13%	0.20%	10.89%	-5.92%	12.99%	-14.13%	-	-
Horiz. %	101.56%	101.42%	101.22%	91.28%	97.03%	85.87%	100.00%	-
DY	6.32	6.35	6.61	6.37	6.81	6.19	7.03	-6.84%
YoY %	-0.47%	-3.93%	3.77%	-6.46%	10.02%	-11.95%	-	-
Horiz. %	89.90%	90.33%	94.03%	90.61%	96.87%	88.05%	100.00%	-
P/NAPS	1.02	1.04	1.10	1.17	1.14	1.28	1.19	-9.75%
YoY %	-1.92%	-5.45%	-5.98%	2.63%	-10.94%	7.56%	-	-
Horiz. %	85.71%	87.39%	92.44%	98.32%	95.80%	107.56%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

938

HLIND

HONG LEONG INDUSTRIES BHD

919

GENTING

GENTING BHD

352

MAYBANK

MALAYAN BANKING BHD

296

JCY

JCY INTERNATIONAL BERHAD

289

SAPNRG

SAPURA ENERGY BERHAD

241

GENM

GENTING MALAYSIA BERHAD

234

YTLPOWR

YTL POWER INTERNATIONAL BHD

226

OCK

OCK GROUP BERHAD

225

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More