[MATRIX] QoQ Cumulative 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- 31.1%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 739,444 424,036 162,024 1,282,335 810,192 531,230 248,503 106.19%
PBT 239,845 145,332 42,728 339,103 243,881 152,522 72,961 120.28%
Tax -62,484 -41,953 -12,827 -107,467 -65,160 -39,133 -18,413 124.98%
NP 177,361 103,379 29,901 231,636 178,721 113,389 54,548 118.69%
-
NP to SH 181,457 106,118 31,055 234,300 178,721 113,389 54,548 122.03%
-
Tax Rate 26.05% 28.87% 30.02% 31.69% 26.72% 25.66% 25.24% -
Total Cost 562,083 320,657 132,123 1,050,699 631,471 417,841 193,955 102.61%
-
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%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 66,738 41,711 16,684 94,896 74,052 47,678 23,082 102.30%
Div Payout % 36.78% 39.31% 53.72% 40.50% 41.43% 42.05% 42.32% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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%
NOSH 834,232 834,232 834,214 834,214 822,814 822,809 786,809 3.96%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.99% 24.38% 18.45% 18.06% 22.06% 21.34% 21.95% -
ROE 10.41% 6.30% 1.90% 14.71% 11.37% 7.67% 3.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 88.64 50.83 19.42 155.40 98.47 66.85 32.30 95.41%
EPS 21.75 12.72 3.72 29.18 22.46 12.81 7.09 110.41%
DPS 8.00 5.00 2.00 11.50 9.00 6.00 3.00 91.72%
NAPS 2.09 2.02 1.96 1.93 1.91 1.86 1.81 10.01%
Adjusted Per Share Value based on latest NOSH - 834,214
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.09 33.89 12.95 102.48 64.75 42.45 19.86 106.18%
EPS 14.50 8.48 2.48 18.72 14.28 9.06 4.36 121.99%
DPS 5.33 3.33 1.33 7.58 5.92 3.81 1.84 102.55%
NAPS 1.3933 1.3467 1.3066 1.2727 1.2559 1.1812 1.1129 16.08%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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 2.00 3.36 9.32 1.01 1.94 2.83 5.88 -51.11%
P/EPS 8.14 13.44 48.62 5.53 8.79 13.25 26.80 -54.65%
EY 12.29 7.44 2.06 18.09 11.37 7.55 3.73 120.62%
DY 4.52 2.92 1.10 7.32 4.71 3.17 1.58 100.88%
P/NAPS 0.85 0.85 0.92 0.81 1.00 1.02 1.05 -13.08%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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 2.03 3.32 8.96 1.18 1.97 2.84 5.85 -50.46%
P/EPS 8.28 13.29 46.74 6.45 8.93 13.32 26.66 -53.97%
EY 12.08 7.53 2.14 15.52 11.20 7.51 3.75 117.34%
DY 4.44 2.96 1.15 6.28 4.64 3.16 1.59 97.68%
P/NAPS 0.86 0.84 0.89 0.95 1.02 1.02 1.04 -11.84%

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