[MATRIX] QoQ Quarter Result on 30-Sep-2018 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 5.56%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 248,503 278,945 285,650 253,312 230,042 170,364 266,168 -4.48%
PBT 72,961 83,486 71,753 74,425 67,950 63,639 97,429 -17.57%
Tax -18,413 -17,621 -23,148 -21,483 -17,798 -19,742 -26,872 -22.33%
NP 54,548 65,865 48,605 52,942 50,152 43,897 70,557 -15.80%
-
NP to SH 54,548 65,865 48,605 52,942 50,152 43,897 70,557 -15.80%
-
Tax Rate 25.24% 21.11% 32.26% 28.87% 26.19% 31.02% 27.58% -
Total Cost 193,955 213,080 237,045 200,370 179,890 126,467 195,611 -0.56%
-
Net Worth 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 1,178,306 11.82%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,082 24,466 22,584 24,454 24,443 26,113 25,937 -7.49%
Div Payout % 42.32% 37.15% 46.46% 46.19% 48.74% 59.49% 36.76% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,392,668 1,324,935 1,279,765 1,264,129 1,233,453 1,201,229 1,178,306 11.82%
NOSH 786,809 752,809 752,809 752,808 752,384 750,866 743,048 3.89%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 21.95% 23.61% 17.02% 20.90% 21.80% 25.77% 26.51% -
ROE 3.92% 4.97% 3.80% 4.19% 4.07% 3.65% 5.99% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.30 37.05 37.94 33.66 30.59 22.83 35.92 -6.85%
EPS 7.09 8.75 6.46 7.04 6.67 5.88 9.52 -17.88%
DPS 3.00 3.25 3.00 3.25 3.25 3.50 3.50 -9.79%
NAPS 1.81 1.76 1.70 1.68 1.64 1.61 1.59 9.04%
Adjusted Per Share Value based on latest NOSH - 752,808
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.86 22.29 22.83 20.24 18.38 13.61 21.27 -4.48%
EPS 4.36 5.26 3.88 4.23 4.01 3.51 5.64 -15.80%
DPS 1.84 1.96 1.80 1.95 1.95 2.09 2.07 -7.57%
NAPS 1.1129 1.0588 1.0227 1.0102 0.9857 0.9599 0.9416 11.82%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.90 1.89 1.88 2.09 1.99 1.99 2.19 -
P/RPS 5.88 5.10 4.95 6.21 6.51 8.72 6.10 -2.42%
P/EPS 26.80 21.60 29.12 29.70 29.84 33.82 23.00 10.76%
EY 3.73 4.63 3.43 3.37 3.35 2.96 4.35 -9.76%
DY 1.58 1.72 1.60 1.56 1.63 1.76 1.60 -0.83%
P/NAPS 1.05 1.07 1.11 1.24 1.21 1.24 1.38 -16.69%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 20/02/19 14/11/18 27/08/18 23/05/18 28/02/18 -
Price 1.89 1.93 1.99 1.91 2.10 1.92 2.23 -
P/RPS 5.85 5.21 5.24 5.67 6.87 8.41 6.21 -3.91%
P/EPS 26.66 22.06 30.82 27.15 31.49 32.63 23.42 9.04%
EY 3.75 4.53 3.24 3.68 3.18 3.06 4.27 -8.31%
DY 1.59 1.68 1.51 1.70 1.55 1.82 1.57 0.84%
P/NAPS 1.04 1.10 1.17 1.14 1.28 1.19 1.40 -18.02%

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