[MATRIX] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 5.08%
YoY- 17.81%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 848,072 648,096 1,282,335 1,080,256 1,062,460 994,012 1,047,949 -13.12%
PBT 290,664 170,912 339,103 325,174 305,044 291,844 297,614 -1.55%
Tax -83,906 -51,308 -107,467 -86,880 -78,266 -73,652 -80,050 3.17%
NP 206,758 119,604 231,636 238,294 226,778 218,192 217,564 -3.33%
-
NP to SH 212,236 124,220 234,300 238,294 226,778 218,192 217,564 -1.63%
-
Tax Rate 28.87% 30.02% 31.69% 26.72% 25.66% 25.24% 26.90% -
Total Cost 641,314 528,492 1,050,699 841,961 835,682 775,820 830,385 -15.78%
-
Net Worth 1,685,144 1,635,060 1,592,614 1,571,559 1,478,032 1,392,668 1,324,935 17.33%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 83,423 66,737 94,896 98,736 95,356 92,331 95,982 -8.90%
Div Payout % 39.31% 53.72% 40.50% 41.43% 42.05% 42.32% 44.12% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,685,144 1,635,060 1,592,614 1,571,559 1,478,032 1,392,668 1,324,935 17.33%
NOSH 834,232 834,214 834,214 822,814 822,809 786,809 752,809 7.06%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 24.38% 18.45% 18.06% 22.06% 21.34% 21.95% 20.76% -
ROE 12.59% 7.60% 14.71% 15.16% 15.34% 15.67% 16.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 101.66 77.69 155.40 131.29 133.70 129.19 139.21 -18.85%
EPS 25.44 14.88 29.18 29.95 25.62 28.36 28.91 -8.14%
DPS 10.00 8.00 11.50 12.00 12.00 12.00 12.75 -14.91%
NAPS 2.02 1.96 1.93 1.91 1.86 1.81 1.76 9.59%
Adjusted Per Share Value based on latest NOSH - 822,814
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 67.80 51.81 102.52 86.36 84.94 79.47 83.78 -13.12%
EPS 16.97 9.93 18.73 19.05 18.13 17.44 17.39 -1.61%
DPS 6.67 5.34 7.59 7.89 7.62 7.38 7.67 -8.86%
NAPS 1.3472 1.3072 1.2733 1.2564 1.1817 1.1134 1.0593 17.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.71 1.81 1.57 1.91 1.89 1.90 1.89 -
P/RPS 1.68 2.33 1.01 1.45 1.41 1.47 1.36 15.08%
P/EPS 6.72 12.16 5.53 6.60 6.62 6.70 6.54 1.82%
EY 14.88 8.23 18.09 15.16 15.10 14.93 15.29 -1.79%
DY 5.85 4.42 7.32 6.28 6.35 6.32 6.75 -9.07%
P/NAPS 0.85 0.92 0.81 1.00 1.02 1.05 1.07 -14.18%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 26/08/20 09/07/20 20/02/20 20/11/19 29/08/19 31/05/19 -
Price 1.69 1.74 1.83 1.94 1.90 1.89 1.93 -
P/RPS 1.66 2.24 1.18 1.48 1.42 1.46 1.39 12.52%
P/EPS 6.64 11.69 6.45 6.70 6.66 6.66 6.68 -0.39%
EY 15.05 8.56 15.52 14.93 15.02 15.00 14.97 0.35%
DY 5.92 4.60 6.28 6.19 6.32 6.35 6.61 -7.06%
P/NAPS 0.84 0.89 0.95 1.02 1.02 1.04 1.10 -16.41%

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