[MATRIX] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 47.15%
YoY- -9.67%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 531,230 248,503 1,047,949 769,004 483,354 230,042 812,286 -24.63%
PBT 152,522 72,961 297,614 214,129 142,375 67,950 294,069 -35.42%
Tax -39,133 -18,413 -80,050 -62,429 -39,281 -17,798 -82,237 -39.02%
NP 113,389 54,548 217,564 151,700 103,094 50,152 211,832 -34.04%
-
NP to SH 113,389 54,548 217,564 151,700 103,094 50,152 211,832 -34.04%
-
Tax Rate 25.66% 25.24% 26.90% 29.15% 27.59% 26.19% 27.97% -
Total Cost 417,841 193,955 830,385 617,304 380,260 179,890 600,454 -21.45%
-
Net Worth 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 14.81%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 47,678 23,082 95,982 71,516 48,909 24,443 100,724 -39.23%
Div Payout % 42.05% 42.32% 44.12% 47.14% 47.44% 48.74% 47.55% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 14.81%
NOSH 822,809 786,809 752,809 752,809 752,808 752,384 750,866 6.28%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.34% 21.95% 20.76% 19.73% 21.33% 21.80% 26.08% -
ROE 7.67% 3.92% 16.42% 11.85% 8.16% 4.07% 17.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 66.85 32.30 139.21 102.15 64.24 30.59 108.87 -27.73%
EPS 12.81 7.09 28.91 20.16 13.70 6.67 31.81 -45.43%
DPS 6.00 3.00 12.75 9.50 6.50 3.25 13.50 -41.73%
NAPS 1.86 1.81 1.76 1.70 1.68 1.64 1.61 10.09%
Adjusted Per Share Value based on latest NOSH - 752,809
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.47 19.87 83.78 61.48 38.64 18.39 64.94 -24.63%
EPS 9.07 4.36 17.39 12.13 8.24 4.01 16.94 -34.03%
DPS 3.81 1.85 7.67 5.72 3.91 1.95 8.05 -39.24%
NAPS 1.1817 1.1134 1.0593 1.0231 1.0106 0.9861 0.9604 14.81%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.89 1.90 1.89 1.88 2.09 1.99 1.99 -
P/RPS 2.83 5.88 1.36 1.84 3.25 6.51 1.83 33.69%
P/EPS 13.25 26.80 6.54 9.33 15.25 29.84 7.01 52.81%
EY 7.55 3.73 15.29 10.72 6.56 3.35 14.27 -34.55%
DY 3.17 1.58 6.75 5.05 3.11 1.63 6.78 -39.73%
P/NAPS 1.02 1.05 1.07 1.11 1.24 1.21 1.24 -12.19%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 29/08/19 31/05/19 20/02/19 14/11/18 27/08/18 23/05/18 -
Price 1.90 1.89 1.93 1.99 1.91 2.10 1.92 -
P/RPS 2.84 5.85 1.39 1.95 2.97 6.87 1.76 37.53%
P/EPS 13.32 26.66 6.68 9.88 13.94 31.49 6.76 57.10%
EY 7.51 3.75 14.97 10.13 7.17 3.18 14.79 -36.32%
DY 3.16 1.59 6.61 4.77 3.40 1.55 7.03 -41.29%
P/NAPS 1.02 1.04 1.10 1.17 1.14 1.28 1.19 -9.75%

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