[MATRIX] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

31-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 7.56%

YoY- 2.71%

Quarter Report

Q4 Report (31.03.2019).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	1,080,256	1,062,460	994,012	1,047,949	1,025,338	966,708	920,168	11.25%
YoY %	1.67%	6.89%	-5.15%	2.21%	6.06%	5.06%	-	-
Horiz. %	117.40%	115.46%	108.03%	113.89%	111.43%	105.06%	100.00%	-
PBT	325,174	305,044	291,844	297,614	285,505	284,750	271,800	12.65%
YoY %	6.60%	4.52%	-1.94%	4.24%	0.27%	4.76%	-	-
Horiz. %	119.64%	112.23%	107.37%	109.50%	105.04%	104.76%	100.00%	-
Tax	-86,880	-78,266	-73,652	-80,050	-83,238	-78,562	-71,192	14.15%
YoY %	-11.01%	-6.26%	7.99%	3.83%	-5.95%	-10.35%	-	-
Horiz. %	122.04%	109.94%	103.46%	112.44%	116.92%	110.35%	100.00%	-
NP	238,294	226,778	218,192	217,564	202,266	206,188	200,608	12.12%
YoY %	5.08%	3.94%	0.29%	7.56%	-1.90%	2.78%	-	-
Horiz. %	118.79%	113.05%	108.77%	108.45%	100.83%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	238,294	226,778	218,192	217,564	202,266	206,188	200,608	12.12%
YoY %	5.08%	3.94%	0.29%	7.56%	-1.90%	2.78%	-	-
Horiz. %	118.79%	113.05%	108.77%	108.45%	100.83%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.72%	25.66%	25.24%	26.90%	29.15%	27.59%	26.19%	-
YoY %	4.13%	1.66%	-6.17%	-7.72%	5.65%	5.35%	-	-
Horiz. %	102.02%	97.98%	96.37%	102.71%	111.30%	105.35%	100.00%	-
Total Cost	841,961	835,682	775,820	830,385	823,072	760,520	719,560	11.00%
YoY %	0.75%	7.72%	-6.57%	0.89%	8.22%	5.69%	-	-
Horiz. %	117.01%	116.14%	107.82%	115.40%	114.39%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,571,559	1,478,032	1,392,668	1,324,935	1,279,765	1,264,129	1,233,453	17.47%
YoY %	6.33%	6.13%	5.11%	3.53%	1.24%	2.49%	-	-
Horiz. %	127.41%	119.83%	112.91%	107.42%	103.75%	102.49%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	98,736	95,356	92,331	95,982	95,355	97,819	97,773	0.65%
YoY %	3.54%	3.28%	-3.80%	0.66%	-2.52%	0.05%	-	-
Horiz. %	100.98%	97.53%	94.43%	98.17%	97.53%	100.05%	100.00%	-
Div Payout %	41.43%	42.05%	42.32%	44.12%	47.14%	47.44%	48.74%	-
YoY %	-1.47%	-0.64%	-4.08%	-6.41%	-0.63%	-2.67%	-	-
Horiz. %	85.00%	86.27%	86.83%	90.52%	96.72%	97.33%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,571,559	1,478,032	1,392,668	1,324,935	1,279,765	1,264,129	1,233,453	17.47%
YoY %	6.33%	6.13%	5.11%	3.53%	1.24%	2.49%	-	-
Horiz. %	127.41%	119.83%	112.91%	107.42%	103.75%	102.49%	100.00%	-
NOSH	822,814	822,809	786,809	752,809	752,809	752,808	752,384	6.12%
YoY %	0.00%	4.58%	4.52%	0.00%	0.00%	0.06%	-	-
Horiz. %	109.36%	109.36%	104.58%	100.06%	100.06%	100.06%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	22.06%	21.34%	21.95%	20.76%	19.73%	21.33%	21.80%	-
YoY %	3.37%	-2.78%	5.73%	5.22%	-7.50%	-2.16%	-	-
Horiz. %	101.19%	97.89%	100.69%	95.23%	90.50%	97.84%	100.00%	-
ROE	15.16%	15.34%	15.67%	16.42%	15.80%	16.31%	16.26%	-
YoY %	-1.17%	-2.11%	-4.57%	3.92%	-3.13%	0.31%	-	-
Horiz. %	93.23%	94.34%	96.37%	100.98%	97.17%	100.31%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	131.29	133.70	129.19	139.21	136.20	128.47	122.35	4.80%
YoY %	-1.80%	3.49%	-7.20%	2.21%	6.02%	5.00%	-	-
Horiz. %	107.31%	109.28%	105.59%	113.78%	111.32%	105.00%	100.00%	-
EPS	29.95	25.62	28.36	28.91	26.88	27.40	26.68	7.98%
YoY %	16.90%	-9.66%	-1.90%	7.55%	-1.90%	2.70%	-	-
Horiz. %	112.26%	96.03%	106.30%	108.36%	100.75%	102.70%	100.00%	-
DPS	12.00	12.00	12.00	12.75	12.67	13.00	13.00	-5.18%
YoY %	0.00%	0.00%	-5.88%	0.63%	-2.54%	0.00%	-	-
Horiz. %	92.31%	92.31%	92.31%	98.08%	97.46%	100.00%	100.00%	-
NAPS	1.91	1.86	1.81	1.76	1.70	1.68	1.64	10.66%
YoY %	2.69%	2.76%	2.84%	3.53%	1.19%	2.44%	-	-
Horiz. %	116.46%	113.41%	110.37%	107.32%	103.66%	102.44%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 752,809
RPS	86.33	84.91	79.44	83.75	81.94	77.25	73.53	11.25%
YoY %	1.67%	6.89%	-5.15%	2.21%	6.07%	5.06%	-	-
Horiz. %	117.41%	115.48%	108.04%	113.90%	111.44%	105.06%	100.00%	-
EPS	19.04	18.12	17.44	17.39	16.16	16.48	16.03	12.12%
YoY %	5.08%	3.90%	0.29%	7.61%	-1.94%	2.81%	-	-
Horiz. %	118.78%	113.04%	108.80%	108.48%	100.81%	102.81%	100.00%	-
DPS	7.89	7.62	7.38	7.67	7.62	7.82	7.81	0.67%
YoY %	3.54%	3.25%	-3.78%	0.66%	-2.56%	0.13%	-	-
Horiz. %	101.02%	97.57%	94.49%	98.21%	97.57%	100.13%	100.00%	-
NAPS	1.2559	1.1812	1.1129	1.0588	1.0227	1.0102	0.9857	17.47%
YoY %	6.32%	6.14%	5.11%	3.53%	1.24%	2.49%	-	-
Horiz. %	127.41%	119.83%	112.90%	107.42%	103.75%	102.49%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	1.91	1.89	1.90	1.89	1.88	2.09	1.99	-
P/RPS	1.45	1.41	1.47	1.36	1.38	1.63	1.63	-7.48%
YoY %	2.84%	-4.08%	8.09%	-1.45%	-15.34%	0.00%	-	-
Horiz. %	88.96%	86.50%	90.18%	83.44%	84.66%	100.00%	100.00%	-
P/EPS	6.60	6.62	6.70	6.54	7.00	7.63	7.46	-7.82%
YoY %	-0.30%	-1.19%	2.45%	-6.57%	-8.26%	2.28%	-	-
Horiz. %	88.47%	88.74%	89.81%	87.67%	93.83%	102.28%	100.00%	-
EY	15.16	15.10	14.93	15.29	14.29	13.11	13.40	8.55%
YoY %	0.40%	1.14%	-2.35%	7.00%	9.00%	-2.16%	-	-
Horiz. %	113.13%	112.69%	111.42%	114.10%	106.64%	97.84%	100.00%	-
DY	6.28	6.35	6.32	6.75	6.74	6.22	6.53	-2.56%
YoY %	-1.10%	0.47%	-6.37%	0.15%	8.36%	-4.75%	-	-
Horiz. %	96.17%	97.24%	96.78%	103.37%	103.22%	95.25%	100.00%	-
P/NAPS	1.00	1.02	1.05	1.07	1.11	1.24	1.21	-11.90%
YoY %	-1.96%	-2.86%	-1.87%	-3.60%	-10.48%	2.48%	-	-
Horiz. %	82.64%	84.30%	86.78%	88.43%	91.74%	102.48%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	20/02/20	20/11/19	29/08/19	31/05/19	20/02/19	14/11/18	27/08/18	-
Price	1.94	1.90	1.89	1.93	1.99	1.91	2.10	-
P/RPS	1.48	1.42	1.46	1.39	1.46	1.49	1.72	-9.50%
YoY %	4.23%	-2.74%	5.04%	-4.79%	-2.01%	-13.37%	-	-
Horiz. %	86.05%	82.56%	84.88%	80.81%	84.88%	86.63%	100.00%	-
P/EPS	6.70	6.66	6.66	6.68	7.41	6.97	7.87	-10.14%
YoY %	0.60%	0.00%	-0.30%	-9.85%	6.31%	-11.44%	-	-
Horiz. %	85.13%	84.63%	84.63%	84.88%	94.16%	88.56%	100.00%	-
EY	14.93	15.02	15.00	14.97	13.50	14.35	12.70	11.35%
YoY %	-0.60%	0.13%	0.20%	10.89%	-5.92%	12.99%	-	-
Horiz. %	117.56%	118.27%	118.11%	117.87%	106.30%	112.99%	100.00%	-
DY	6.19	6.32	6.35	6.61	6.37	6.81	6.19	0.00%
YoY %	-2.06%	-0.47%	-3.93%	3.77%	-6.46%	10.02%	-	-
Horiz. %	100.00%	102.10%	102.58%	106.79%	102.91%	110.02%	100.00%	-
P/NAPS	1.02	1.02	1.04	1.10	1.17	1.14	1.28	-14.01%
YoY %	0.00%	-1.92%	-5.45%	-5.98%	2.63%	-10.94%	-	-
Horiz. %	79.69%	79.69%	81.25%	85.94%	91.41%	89.06%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 15:25:00

EMA 5

5 Mins

BUY

2024-07-04 15:20:00

EMA 5

5 Mins

SELL

2024-07-04 15:10:00

EMA 5

5 Mins

BUY

2024-07-04 15:05:00

EMA 5

5 Mins

SELL

2024-07-04 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

929

PTRANS

PERAK TRANSIT BERHAD

928

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

HLIND

HONG LEONG INDUSTRIES BHD

823

YTLPOWR

YTL POWER INTERNATIONAL BHD

750

JCY

JCY INTERNATIONAL BERHAD

674

GENTING

GENTING BHD

611

WCT

WCT HOLDINGS BERHAD

603

PBBANK

PUBLIC BANK BHD

562

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.78

+0.50

127,122,700

AHB-WC

0.075

0.00

100,887,000

HSI-HWW

0.22

-0.015

87,431,800

DATAPRP

0.19

+0.02

84,581,200

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.055

-0.01

69,273,300

HSI-HWE

0.12

-0.01

68,447,000

HSI-CXV

0.12

+0.005

66,552,800

APPASIA

0.16

0.00

59,907,900

More active Stocks

OFB

0.78

+0.50

127,122,700

UTDPLT

25.08

+0.24

75,400

WPRTS

4.47

+0.23

2,512,000

MPI

39.90

+0.22

89,900

NIKKEI-CE

1.02

+0.18

10,300

SKBSHUT

1.04

+0.145

9,672,000

PIE

6.41

+0.14

299,700

SKBSHUT-WA

0.545

+0.125

14,568,900

THETA

1.98

+0.10

6,537,300

NATGATE

2.01

+0.10

5,588,700

More gainer Stocks

DLADY

35.62

-0.46

24,600

HEIM

22.18

-0.32

131,900

TOYOVEN

1.08

-0.30

8,927,200

KLK

20.38

-0.18

412,200

AJI

15.24

-0.18

103,900

PETDAG

17.26

-0.14

404,900

F&N

31.60

-0.14

33,200

KESM

6.99

-0.14

28,900

KUAISHO-C17

0.08

-0.12

58,800

VITROX

4.01

-0.11

2,786,500

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