[MATRIX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.79%
YoY- -16.17%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 598,842 447,262 298,447 134,700 574,664 430,329 302,913 57.32%
PBT 244,586 170,961 112,508 53,958 207,219 150,807 102,066 78.78%
Tax -62,350 -44,875 -31,511 -15,408 -54,328 -38,580 -26,041 78.68%
NP 182,236 126,086 80,997 38,550 152,891 112,227 76,025 78.82%
-
NP to SH 182,236 126,086 80,997 38,550 152,891 112,227 76,025 78.82%
-
Tax Rate 25.49% 26.25% 28.01% 28.56% 26.22% 25.58% 25.51% -
Total Cost 416,606 321,176 217,450 96,150 421,773 318,102 226,888 49.78%
-
Net Worth 541,484 487,071 612,786 578,249 432,442 460,156 26,304,650 -92.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 70,953 43,180 26,543 15,058 850 792 31,930 70.03%
Div Payout % 38.93% 34.25% 32.77% 39.06% 0.56% 0.71% 42.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 541,484 487,071 612,786 578,249 432,442 460,156 26,304,650 -92.43%
NOSH 373,437 345,441 303,359 301,171 236,307 255,642 15,205,000 -91.49%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.43% 28.19% 27.14% 28.62% 26.61% 26.08% 25.10% -
ROE 33.65% 25.89% 13.22% 6.67% 35.36% 24.39% 0.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.36 129.48 98.38 44.73 243.18 168.33 1.99 1750.78%
EPS 39.90 36.50 26.70 12.80 64.70 43.90 0.50 1738.81%
DPS 19.00 12.50 8.75 5.00 0.36 0.31 0.21 1898.90%
NAPS 1.45 1.41 2.02 1.92 1.83 1.80 1.73 -11.07%
Adjusted Per Share Value based on latest NOSH - 301,171
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.88 35.76 23.86 10.77 45.94 34.40 24.22 57.31%
EPS 14.57 10.08 6.48 3.08 12.22 8.97 6.08 78.79%
DPS 5.67 3.45 2.12 1.20 0.07 0.06 2.55 70.10%
NAPS 0.4329 0.3894 0.4899 0.4623 0.3457 0.3679 21.03 -92.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.70 3.25 4.20 3.80 3.41 2.90 2.54 -
P/RPS 1.68 2.51 4.27 8.50 1.40 1.72 127.50 -94.37%
P/EPS 5.53 8.90 15.73 29.69 5.27 6.61 508.00 -95.04%
EY 18.07 11.23 6.36 3.37 18.97 15.14 0.20 1897.05%
DY 7.04 3.85 2.08 1.32 0.11 0.11 0.08 1862.36%
P/NAPS 1.86 2.30 2.08 1.98 1.86 1.61 1.47 16.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 17/11/14 19/08/14 21/05/14 25/02/14 19/11/13 26/08/13 -
Price 2.90 2.87 3.20 4.00 3.83 3.24 2.59 -
P/RPS 1.81 2.22 3.25 8.94 1.57 1.92 130.01 -94.16%
P/EPS 5.94 7.86 11.99 31.25 5.92 7.38 518.00 -94.87%
EY 16.83 12.72 8.34 3.20 16.89 13.55 0.19 1870.93%
DY 6.55 4.36 2.73 1.25 0.09 0.10 0.08 1770.46%
P/NAPS 2.00 2.04 1.58 2.08 2.09 1.80 1.50 21.07%

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