[MATRIX] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -76.32%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,047,949 769,004 483,354 230,042 812,286 641,922 375,754 98.25%
PBT 297,614 214,129 142,375 67,950 294,069 230,430 133,001 71.16%
Tax -80,050 -62,429 -39,281 -17,798 -82,237 -62,495 -35,623 71.64%
NP 217,564 151,700 103,094 50,152 211,832 167,935 97,378 70.98%
-
NP to SH 217,564 151,700 103,094 50,152 211,832 167,935 97,378 70.98%
-
Tax Rate 26.90% 29.15% 27.59% 26.19% 27.97% 27.12% 26.78% -
Total Cost 830,385 617,304 380,260 179,890 600,454 473,987 278,376 107.35%
-
Net Worth 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 1,178,306 889,001 30.50%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 95,982 71,516 48,909 24,443 100,724 74,107 38,268 84.70%
Div Payout % 44.12% 47.14% 47.44% 48.74% 47.55% 44.13% 39.30% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 1,178,306 889,001 30.50%
NOSH 752,809 752,809 752,808 752,384 750,866 743,048 588,742 17.82%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 20.76% 19.73% 21.33% 21.80% 26.08% 26.16% 25.92% -
ROE 16.42% 11.85% 8.16% 4.07% 17.63% 14.25% 10.95% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 139.21 102.15 64.24 30.59 108.87 86.62 63.82 68.27%
EPS 28.91 20.16 13.70 6.67 31.81 26.26 16.54 45.15%
DPS 12.75 9.50 6.50 3.25 13.50 10.00 6.50 56.76%
NAPS 1.76 1.70 1.68 1.64 1.61 1.59 1.51 10.76%
Adjusted Per Share Value based on latest NOSH - 752,384
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 83.75 61.45 38.63 18.38 64.91 51.30 30.03 98.25%
EPS 17.39 12.12 8.24 4.01 16.93 13.42 7.78 71.03%
DPS 7.67 5.72 3.91 1.95 8.05 5.92 3.06 84.62%
NAPS 1.0588 1.0227 1.0102 0.9857 0.9599 0.9416 0.7104 30.51%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.89 1.88 2.09 1.99 1.99 2.19 2.16 -
P/RPS 1.36 1.84 3.25 6.51 1.83 2.53 3.38 -45.52%
P/EPS 6.54 9.33 15.25 29.84 7.01 9.66 13.06 -36.96%
EY 15.29 10.72 6.56 3.35 14.27 10.35 7.66 58.59%
DY 6.75 5.05 3.11 1.63 6.78 4.57 3.01 71.41%
P/NAPS 1.07 1.11 1.24 1.21 1.24 1.38 1.43 -17.59%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 20/02/19 14/11/18 27/08/18 23/05/18 28/02/18 23/11/17 -
Price 1.93 1.99 1.91 2.10 1.92 2.23 2.18 -
P/RPS 1.39 1.95 2.97 6.87 1.76 2.57 3.42 -45.16%
P/EPS 6.68 9.88 13.94 31.49 6.76 9.84 13.18 -36.45%
EY 14.97 10.13 7.17 3.18 14.79 10.16 7.59 57.33%
DY 6.61 4.77 3.40 1.55 7.03 4.48 2.98 70.16%
P/NAPS 1.10 1.17 1.14 1.28 1.19 1.40 1.44 -16.44%

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