[MATRIX] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 2.95%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 869,470 812,286 803,268 735,100 757,054 780,423 830,354 3.12%
PBT 300,028 294,069 285,530 261,029 252,836 261,284 277,020 5.47%
Tax -83,596 -82,237 -78,611 -74,219 -71,385 -73,461 -80,212 2.80%
NP 216,432 211,832 206,919 186,810 181,451 187,823 196,808 6.56%
-
NP to SH 216,432 211,832 206,919 186,810 181,451 187,823 196,808 6.56%
-
Tax Rate 27.86% 27.97% 27.53% 28.43% 28.23% 28.12% 28.96% -
Total Cost 653,038 600,454 596,349 548,290 575,603 592,600 633,546 2.04%
-
Net Worth 1,233,453 1,201,229 1,178,306 905,755 1,056,529 1,026,196 1,003,227 14.81%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 95,989 90,309 85,694 79,821 78,743 78,322 81,366 11.68%
Div Payout % 44.35% 42.63% 41.41% 42.73% 43.40% 41.70% 41.34% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,233,453 1,201,229 1,178,306 905,755 1,056,529 1,026,196 1,003,227 14.81%
NOSH 752,384 750,866 743,048 599,837 577,338 573,294 573,272 19.93%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 24.89% 26.08% 25.76% 25.41% 23.97% 24.07% 23.70% -
ROE 17.55% 17.63% 17.56% 20.62% 17.17% 18.30% 19.62% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 115.60 108.87 108.39 122.55 131.13 136.13 144.84 -13.99%
EPS 28.78 28.39 27.92 31.14 31.43 32.76 34.33 -11.11%
DPS 12.76 12.10 11.56 13.31 13.75 13.75 14.19 -6.85%
NAPS 1.64 1.61 1.59 1.51 1.83 1.79 1.75 -4.24%
Adjusted Per Share Value based on latest NOSH - 599,837
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 69.48 64.91 64.19 58.74 60.50 62.37 66.36 3.11%
EPS 17.30 16.93 16.54 14.93 14.50 15.01 15.73 6.56%
DPS 7.67 7.22 6.85 6.38 6.29 6.26 6.50 11.69%
NAPS 0.9857 0.9599 0.9416 0.7238 0.8443 0.8201 0.8017 14.81%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.99 1.99 2.19 2.16 2.74 2.54 2.42 -
P/RPS 1.72 1.83 2.02 1.76 2.09 1.87 1.67 1.99%
P/EPS 6.92 7.01 7.84 6.94 8.72 7.75 7.05 -1.23%
EY 14.46 14.27 12.75 14.42 11.47 12.90 14.19 1.26%
DY 6.41 6.08 5.28 6.16 5.02 5.41 5.87 6.05%
P/NAPS 1.21 1.24 1.38 1.43 1.50 1.42 1.38 -8.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 28/02/18 23/11/17 24/08/17 16/05/17 23/02/17 -
Price 2.10 1.92 2.23 2.19 2.75 2.68 2.50 -
P/RPS 1.82 1.76 2.06 1.79 2.10 1.97 1.73 3.44%
P/EPS 7.30 6.76 7.99 7.03 8.75 8.18 7.28 0.18%
EY 13.70 14.79 12.52 14.22 11.43 12.22 13.73 -0.14%
DY 6.08 6.30 5.19 6.08 5.00 5.13 5.68 4.65%
P/NAPS 1.28 1.19 1.40 1.45 1.50 1.50 1.43 -7.14%

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