[MATRIX] QoQ 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- -14.93%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 315,408 262,012 162,024 472,143 278,962 282,728 248,503 17.14%
PBT 94,513 102,604 42,728 95,222 91,359 79,460 72,961 18.73%
Tax -20,531 -29,126 -12,827 -42,307 -26,027 -20,720 -18,413 7.49%
NP 73,982 73,478 29,901 52,915 65,332 58,740 54,548 22.41%
-
NP to SH 75,339 75,063 31,055 55,579 65,332 58,740 54,548 23.89%
-
Tax Rate 21.72% 28.39% 30.02% 44.43% 28.49% 26.08% 25.24% -
Total Cost 241,426 188,534 132,123 419,228 213,630 223,988 193,955 15.63%
-
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 25,026 25,026 16,684 20,629 24,684 23,839 23,082 5.51%
Div Payout % 33.22% 33.34% 53.72% 37.12% 37.78% 40.58% 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 23.46% 28.04% 18.45% 11.21% 23.42% 20.78% 21.95% -
ROE 4.32% 4.45% 1.90% 3.49% 4.16% 3.97% 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 37.81 31.41 19.42 57.22 33.90 35.58 32.30 11.01%
EPS 9.03 9.00 3.72 6.74 7.94 7.39 7.09 17.41%
DPS 3.00 3.00 2.00 2.50 3.00 3.00 3.00 0.00%
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 25.21 20.94 12.95 37.73 22.29 22.59 19.86 17.15%
EPS 6.02 6.00 2.48 4.44 5.22 4.69 4.36 23.87%
DPS 2.00 2.00 1.33 1.65 1.97 1.91 1.84 5.68%
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 4.68 5.44 9.32 2.74 5.63 5.31 5.88 -14.05%
P/EPS 19.60 19.00 48.62 23.31 24.05 25.57 26.80 -18.74%
EY 5.10 5.26 2.06 4.29 4.16 3.91 3.73 23.07%
DY 1.69 1.75 1.10 1.59 1.57 1.59 1.58 4.56%
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 4.76 5.38 8.96 3.20 5.72 5.34 5.85 -12.78%
P/EPS 19.93 18.78 46.74 27.17 24.43 25.70 26.66 -17.55%
EY 5.02 5.32 2.14 3.68 4.09 3.89 3.75 21.35%
DY 1.67 1.78 1.15 1.37 1.55 1.58 1.59 3.31%
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