[MATRIX] QoQ 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- 14.25%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 278,945 285,650 253,312 230,042 170,364 266,168 202,896 23.66%
PBT 83,486 71,753 74,425 67,950 63,639 97,429 71,010 11.40%
Tax -17,621 -23,148 -21,483 -17,798 -19,742 -26,872 -19,184 -5.51%
NP 65,865 48,605 52,942 50,152 43,897 70,557 51,826 17.34%
-
NP to SH 65,865 48,605 52,942 50,152 43,897 70,557 51,826 17.34%
-
Tax Rate 21.11% 32.26% 28.87% 26.19% 31.02% 27.58% 27.02% -
Total Cost 213,080 237,045 200,370 179,890 126,467 195,611 151,070 25.79%
-
Net Worth 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 1,178,306 905,755 28.89%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 24,466 22,584 24,454 24,443 26,113 25,937 19,494 16.36%
Div Payout % 37.15% 46.46% 46.19% 48.74% 59.49% 36.76% 37.62% -
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 1,178,306 905,755 28.89%
NOSH 752,809 752,809 752,808 752,384 750,866 743,048 599,837 16.36%
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 23.61% 17.02% 20.90% 21.80% 25.77% 26.51% 25.54% -
ROE 4.97% 3.80% 4.19% 4.07% 3.65% 5.99% 5.72% -
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 37.05 37.94 33.66 30.59 22.83 35.92 33.83 6.25%
EPS 8.75 6.46 7.04 6.67 5.88 9.52 8.64 0.84%
DPS 3.25 3.00 3.25 3.25 3.50 3.50 3.25 0.00%
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 22.30 22.84 20.25 18.39 13.62 21.28 16.22 23.66%
EPS 5.27 3.89 4.23 4.01 3.51 5.64 4.14 17.47%
DPS 1.96 1.81 1.96 1.95 2.09 2.07 1.56 16.45%
NAPS 1.0593 1.0231 1.0106 0.9861 0.9604 0.942 0.7241 28.89%
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 5.10 4.95 6.21 6.51 8.72 6.10 6.39 -13.96%
P/EPS 21.60 29.12 29.70 29.84 33.82 23.00 25.00 -9.29%
EY 4.63 3.43 3.37 3.35 2.96 4.35 4.00 10.25%
DY 1.72 1.60 1.56 1.63 1.76 1.60 1.50 9.56%
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 5.21 5.24 5.67 6.87 8.41 6.21 6.44 -13.18%
P/EPS 22.06 30.82 27.15 31.49 32.63 23.42 25.23 -8.56%
EY 4.53 3.24 3.68 3.18 3.06 4.27 3.96 9.38%
DY 1.68 1.51 1.70 1.55 1.82 1.57 1.49 8.33%
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