[MATRIX] QoQ Quarter Result on 30-Jun-2019 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -17.18%
YoY- 8.77%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 472,143 278,962 282,728 248,503 278,945 285,650 253,312 51.39%
PBT 95,222 91,359 79,460 72,961 83,486 71,753 74,425 17.83%
Tax -42,307 -26,027 -20,720 -18,413 -17,621 -23,148 -21,483 57.04%
NP 52,915 65,332 58,740 54,548 65,865 48,605 52,942 -0.03%
-
NP to SH 55,579 65,332 58,740 54,548 65,865 48,605 52,942 3.29%
-
Tax Rate 44.43% 28.49% 26.08% 25.24% 21.11% 32.26% 28.87% -
Total Cost 419,228 213,630 223,988 193,955 213,080 237,045 200,370 63.51%
-
Net Worth 1,592,614 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 16.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 20,629 24,684 23,839 23,082 24,466 22,584 24,454 -10.71%
Div Payout % 37.12% 37.78% 40.58% 42.32% 37.15% 46.46% 46.19% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,592,614 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 16.63%
NOSH 834,214 822,814 822,809 786,809 752,809 752,809 752,808 7.07%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.21% 23.42% 20.78% 21.95% 23.61% 17.02% 20.90% -
ROE 3.49% 4.16% 3.97% 3.92% 4.97% 3.80% 4.19% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.22 33.90 35.58 32.30 37.05 37.94 33.66 42.39%
EPS 6.74 7.94 7.39 7.09 8.75 6.46 7.04 -2.85%
DPS 2.50 3.00 3.00 3.00 3.25 3.00 3.25 -16.03%
NAPS 1.93 1.91 1.86 1.81 1.76 1.70 1.68 9.68%
Adjusted Per Share Value based on latest NOSH - 786,809
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 37.73 22.29 22.59 19.86 22.29 22.83 20.24 51.40%
EPS 4.44 5.22 4.69 4.36 5.26 3.88 4.23 3.27%
DPS 1.65 1.97 1.91 1.84 1.96 1.80 1.95 -10.53%
NAPS 1.2727 1.2559 1.1812 1.1129 1.0588 1.0227 1.0102 16.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.57 1.91 1.89 1.90 1.89 1.88 2.09 -
P/RPS 2.74 5.63 5.31 5.88 5.10 4.95 6.21 -42.01%
P/EPS 23.31 24.05 25.57 26.80 21.60 29.12 29.70 -14.90%
EY 4.29 4.16 3.91 3.73 4.63 3.43 3.37 17.44%
DY 1.59 1.57 1.59 1.58 1.72 1.60 1.56 1.27%
P/NAPS 0.81 1.00 1.02 1.05 1.07 1.11 1.24 -24.69%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 09/07/20 20/02/20 20/11/19 29/08/19 31/05/19 20/02/19 14/11/18 -
Price 1.83 1.94 1.90 1.89 1.93 1.99 1.91 -
P/RPS 3.20 5.72 5.34 5.85 5.21 5.24 5.67 -31.68%
P/EPS 27.17 24.43 25.70 26.66 22.06 30.82 27.15 0.04%
EY 3.68 4.09 3.89 3.75 4.53 3.24 3.68 0.00%
DY 1.37 1.55 1.58 1.59 1.68 1.51 1.70 -13.38%
P/NAPS 0.95 1.02 1.02 1.04 1.10 1.17 1.14 -11.43%

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