[MATRIX] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

09-Jul-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Mar-2020 [#4]

Profit Trend

QoQ- -1.68%

YoY- 7.69%

Quarter Report

Q Report (31.03.2020) (1).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	985,925	848,072	648,096	1,282,335	1,080,256	1,062,460	994,012	-0.54%
YoY %	16.25%	30.86%	-49.46%	18.71%	1.67%	6.89%	-	-
Horiz. %	99.19%	85.32%	65.20%	129.01%	108.68%	106.89%	100.00%	-
PBT	319,793	290,664	170,912	339,103	325,174	305,044	291,844	6.25%
YoY %	10.02%	70.07%	-49.60%	4.28%	6.60%	4.52%	-	-
Horiz. %	109.58%	99.60%	58.56%	116.19%	111.42%	104.52%	100.00%	-
Tax	-83,312	-83,906	-51,308	-107,467	-86,880	-78,266	-73,652	8.52%
YoY %	0.71%	-63.53%	52.26%	-23.70%	-11.01%	-6.26%	-	-
Horiz. %	113.12%	113.92%	69.66%	145.91%	117.96%	106.26%	100.00%	-
NP	236,481	206,758	119,604	231,636	238,294	226,778	218,192	5.48%
YoY %	14.38%	72.87%	-48.37%	-2.79%	5.08%	3.94%	-	-
Horiz. %	108.38%	94.76%	54.82%	106.16%	109.21%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,942	212,236	124,220	234,300	238,294	226,778	218,192	7.09%
YoY %	14.00%	70.85%	-46.98%	-1.68%	5.08%	3.94%	-	-
Horiz. %	110.88%	97.27%	56.93%	107.38%	109.21%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.05%	28.87%	30.02%	31.69%	26.72%	25.66%	25.24%	-
YoY %	-9.77%	-3.83%	-5.27%	18.60%	4.13%	1.66%	-	-
Horiz. %	103.21%	114.38%	118.94%	125.55%	105.86%	101.66%	100.00%	-
Total Cost	749,444	641,314	528,492	1,050,699	841,961	835,682	775,820	-2.26%
YoY %	16.86%	21.35%	-49.70%	24.79%	0.75%	7.72%	-	-
Horiz. %	96.60%	82.66%	68.12%	135.43%	108.53%	107.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,743,545	1,685,144	1,635,060	1,592,614	1,571,559	1,478,032	1,392,668	16.08%
YoY %	3.47%	3.06%	2.67%	1.34%	6.33%	6.13%	-	-
Horiz. %	125.19%	121.00%	117.40%	114.36%	112.85%	106.13%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	88,984	83,423	66,737	94,896	98,736	95,356	92,331	-2.42%
YoY %	6.67%	25.00%	-29.67%	-3.89%	3.54%	3.28%	-	-
Horiz. %	96.37%	90.35%	72.28%	102.78%	106.94%	103.28%	100.00%	-
Div Payout %	36.78%	39.31%	53.72%	40.50%	41.43%	42.05%	42.32%	-
YoY %	-6.44%	-26.82%	32.64%	-2.24%	-1.47%	-0.64%	-	-
Horiz. %	86.91%	92.89%	126.94%	95.70%	97.90%	99.36%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,743,545	1,685,144	1,635,060	1,592,614	1,571,559	1,478,032	1,392,668	16.08%
YoY %	3.47%	3.06%	2.67%	1.34%	6.33%	6.13%	-	-
Horiz. %	125.19%	121.00%	117.40%	114.36%	112.85%	106.13%	100.00%	-
NOSH	834,232	834,232	834,214	834,214	822,814	822,809	786,809	3.96%
YoY %	0.00%	0.00%	0.00%	1.39%	0.00%	4.58%	-	-
Horiz. %	106.03%	106.03%	106.02%	106.02%	104.58%	104.58%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	23.99%	24.38%	18.45%	18.06%	22.06%	21.34%	21.95%	-
YoY %	-1.60%	32.14%	2.16%	-18.13%	3.37%	-2.78%	-	-
Horiz. %	109.29%	111.07%	84.05%	82.28%	100.50%	97.22%	100.00%	-
ROE	13.88%	12.59%	7.60%	14.71%	15.16%	15.34%	15.67%	-
YoY %	10.25%	65.66%	-48.33%	-2.97%	-1.17%	-2.11%	-	-
Horiz. %	88.58%	80.34%	48.50%	93.87%	96.75%	97.89%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	118.18	101.66	77.69	155.40	131.29	133.70	129.19	-5.74%
YoY %	16.25%	30.85%	-50.01%	18.36%	-1.80%	3.49%	-	-
Horiz. %	91.48%	78.69%	60.14%	120.29%	101.63%	103.49%	100.00%	-
EPS	29.00	25.44	14.88	29.18	29.95	25.62	28.36	1.49%
YoY %	13.99%	70.97%	-49.01%	-2.57%	16.90%	-9.66%	-	-
Horiz. %	102.26%	89.70%	52.47%	102.89%	105.61%	90.34%	100.00%	-
DPS	10.67	10.00	8.00	11.50	12.00	12.00	12.00	-7.49%
YoY %	6.70%	25.00%	-30.43%	-4.17%	0.00%	0.00%	-	-
Horiz. %	88.92%	83.33%	66.67%	95.83%	100.00%	100.00%	100.00%	-
NAPS	2.09	2.02	1.96	1.93	1.91	1.86	1.81	10.01%
YoY %	3.47%	3.06%	1.55%	1.05%	2.69%	2.76%	-	-
Horiz. %	115.47%	111.60%	108.29%	106.63%	105.52%	102.76%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 834,214
RPS	78.79	67.77	51.79	102.48	86.33	84.91	79.44	-0.54%
YoY %	16.26%	30.86%	-49.46%	18.71%	1.67%	6.89%	-	-
Horiz. %	99.18%	85.31%	65.19%	129.00%	108.67%	106.89%	100.00%	-
EPS	19.33	16.96	9.93	18.72	19.04	18.12	17.44	7.06%
YoY %	13.97%	70.80%	-46.96%	-1.68%	5.08%	3.90%	-	-
Horiz. %	110.84%	97.25%	56.94%	107.34%	109.17%	103.90%	100.00%	-
DPS	7.11	6.67	5.33	7.58	7.89	7.62	7.38	-2.44%
YoY %	6.60%	25.14%	-29.68%	-3.93%	3.54%	3.25%	-	-
Horiz. %	96.34%	90.38%	72.22%	102.71%	106.91%	103.25%	100.00%	-
NAPS	1.3933	1.3467	1.3066	1.2727	1.2559	1.1812	1.1129	16.08%
YoY %	3.46%	3.07%	2.66%	1.34%	6.32%	6.14%	-	-
Horiz. %	125.20%	121.01%	117.40%	114.36%	112.85%	106.14%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	1.77	1.71	1.81	1.57	1.91	1.89	1.90	-
P/RPS	1.50	1.68	2.33	1.01	1.45	1.41	1.47	1.34%
YoY %	-10.71%	-27.90%	130.69%	-30.34%	2.84%	-4.08%	-	-
Horiz. %	102.04%	114.29%	158.50%	68.71%	98.64%	95.92%	100.00%	-
P/EPS	6.10	6.72	12.16	5.53	6.60	6.62	6.70	-6.03%
YoY %	-9.23%	-44.74%	119.89%	-16.21%	-0.30%	-1.19%	-	-
Horiz. %	91.04%	100.30%	181.49%	82.54%	98.51%	98.81%	100.00%	-
EY	16.39	14.88	8.23	18.09	15.16	15.10	14.93	6.38%
YoY %	10.15%	80.80%	-54.51%	19.33%	0.40%	1.14%	-	-
Horiz. %	109.78%	99.67%	55.12%	121.17%	101.54%	101.14%	100.00%	-
DY	6.03	5.85	4.42	7.32	6.28	6.35	6.32	-3.06%
YoY %	3.08%	32.35%	-39.62%	16.56%	-1.10%	0.47%	-	-
Horiz. %	95.41%	92.56%	69.94%	115.82%	99.37%	100.47%	100.00%	-
P/NAPS	0.85	0.85	0.92	0.81	1.00	1.02	1.05	-13.08%
YoY %	0.00%	-7.61%	13.58%	-19.00%	-1.96%	-2.86%	-	-
Horiz. %	80.95%	80.95%	87.62%	77.14%	95.24%	97.14%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	18/11/20	26/08/20	09/07/20	20/02/20	20/11/19	29/08/19	-
Price	1.80	1.69	1.74	1.83	1.94	1.90	1.89	-
P/RPS	1.52	1.66	2.24	1.18	1.48	1.42	1.46	2.70%
YoY %	-8.43%	-25.89%	89.83%	-20.27%	4.23%	-2.74%	-	-
Horiz. %	104.11%	113.70%	153.42%	80.82%	101.37%	97.26%	100.00%	-
P/EPS	6.21	6.64	11.69	6.45	6.70	6.66	6.66	-4.53%
YoY %	-6.48%	-43.20%	81.24%	-3.73%	0.60%	0.00%	-	-
Horiz. %	93.24%	99.70%	175.53%	96.85%	100.60%	100.00%	100.00%	-
EY	16.11	15.05	8.56	15.52	14.93	15.02	15.00	4.85%
YoY %	7.04%	75.82%	-44.85%	3.95%	-0.60%	0.13%	-	-
Horiz. %	107.40%	100.33%	57.07%	103.47%	99.53%	100.13%	100.00%	-
DY	5.93	5.92	4.60	6.28	6.19	6.32	6.35	-4.43%
YoY %	0.17%	28.70%	-26.75%	1.45%	-2.06%	-0.47%	-	-
Horiz. %	93.39%	93.23%	72.44%	98.90%	97.48%	99.53%	100.00%	-
P/NAPS	0.86	0.84	0.89	0.95	1.02	1.02	1.04	-11.84%
YoY %	2.38%	-5.62%	-6.32%	-6.86%	0.00%	-1.92%	-	-
Horiz. %	82.69%	80.77%	85.58%	91.35%	98.08%	98.08%	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 15:05:00

EMA 5

5 Mins

SELL

2024-07-04 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-04 11:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-04 11:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-04 11:50:00

TURTLE SYSTEM 55

5 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

957

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

851

YTLPOWR

YTL POWER INTERNATIONAL BHD

764

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

619

WCT

WCT HOLDINGS BERHAD

619

PBBANK

PUBLIC BANK BHD

559

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.805

+0.525

123,490,400

AHB-WC

0.07

-0.005

89,392,000

HSI-HWW

0.22

-0.015

87,248,700

DATAPRP

0.195

+0.025

75,942,800

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

68,030,800

WIDAD

0.06

-0.005

65,462,400

HSI-CXN

0.215

+0.015

58,244,900

HSI-CXV

0.12

+0.005

57,547,900

More active Stocks

OFB

0.805

+0.525

123,490,400

WPRTS

4.52

+0.28

1,870,900

PIE

6.45

+0.18

288,300

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,900

SKBSHUT

1.05

+0.155

8,452,400

SKBSHUT-WA

0.57

+0.15

12,798,000

HARTA

3.40

+0.11

4,039,300

KOSSAN

2.48

+0.11

3,046,800

KOTRA

4.31

+0.11

700

More gainer Stocks

DLADY

35.60

-0.48

3,300

HEIM

22.18

-0.32

118,800

TOYOVEN

1.08

-0.30

8,579,200

AJI

15.18

-0.24

89,600

KLK

20.36

-0.20

349,900

PETDAG

17.24

-0.16

297,800

KUAISHO-C17

0.08

-0.12

58,800

VITROX

4.02

-0.10

1,998,600

DRBHCOMC3F

0.05

-0.10

450,000

AEONCR

7.27

-0.10

360,300

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