[MATRIX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 298,447 134,700 574,664 430,329 302,913 155,591 0 -
PBT 112,508 53,958 207,219 150,807 102,066 61,478 0 -
Tax -31,511 -15,408 -54,328 -38,580 -26,041 -15,494 0 -
NP 80,997 38,550 152,891 112,227 76,025 45,984 0 -
-
NP to SH 80,997 38,550 152,891 112,227 76,025 45,984 0 -
-
Tax Rate 28.01% 28.56% 26.22% 25.58% 25.51% 25.20% - -
Total Cost 217,450 96,150 421,773 318,102 226,888 109,607 0 -
-
Net Worth 612,786 578,249 432,442 460,156 26,304,650 117,593 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 26,543 15,058 850 792 31,930 101 - -
Div Payout % 32.77% 39.06% 0.56% 0.71% 42.00% 0.22% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 612,786 578,249 432,442 460,156 26,304,650 117,593 0 -
NOSH 303,359 301,171 236,307 255,642 15,205,000 72,143 0 -
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.14% 28.62% 26.61% 26.08% 25.10% 29.55% 0.00% -
ROE 13.22% 6.67% 35.36% 24.39% 0.29% 39.10% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.38 44.73 243.18 168.33 1.99 215.67 0.00 -
EPS 26.70 12.80 64.70 43.90 0.50 63.74 0.00 -
DPS 8.75 5.00 0.36 0.31 0.21 0.14 0.00 -
NAPS 2.02 1.92 1.83 1.80 1.73 1.63 6.69 -55.09%
Adjusted Per Share Value based on latest NOSH - 299,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.86 10.77 45.94 34.40 24.22 12.44 0.00 -
EPS 6.48 3.08 12.22 8.97 6.08 3.68 0.00 -
DPS 2.12 1.20 0.07 0.06 2.55 0.01 0.00 -
NAPS 0.4899 0.4623 0.3457 0.3679 21.03 0.094 6.69 -82.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - - -
Price 4.20 3.80 3.41 2.90 2.54 0.00 0.00 -
P/RPS 4.27 8.50 1.40 1.72 127.50 0.00 0.00 -
P/EPS 15.73 29.69 5.27 6.61 508.00 0.00 0.00 -
EY 6.36 3.37 18.97 15.14 0.20 0.00 0.00 -
DY 2.08 1.32 0.11 0.11 0.08 0.00 0.00 -
P/NAPS 2.08 1.98 1.86 1.61 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 25/02/14 19/11/13 26/08/13 23/05/13 - -
Price 3.20 4.00 3.83 3.24 2.59 0.00 0.00 -
P/RPS 3.25 8.94 1.57 1.92 130.01 0.00 0.00 -
P/EPS 11.99 31.25 5.92 7.38 518.00 0.00 0.00 -
EY 8.34 3.20 16.89 13.55 0.19 0.00 0.00 -
DY 2.73 1.25 0.09 0.10 0.08 0.00 0.00 -
P/NAPS 1.58 2.08 2.09 1.80 1.50 0.00 0.00 -

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
Post a Comment