[MATRIX] QoQ TTM Result on 31-Mar-2017 [#4]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

16-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- -4.57%

YoY- 28.87%

Quarter Report

Q Report 31.03.2017(Final16.5.2017).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	803,268	735,100	757,054	780,423	830,354	773,888	670,405	12.77%
YoY %	9.27%	-2.90%	-2.99%	-6.01%	7.30%	15.44%	-	-
Horiz. %	119.82%	109.65%	112.92%	116.41%	123.86%	115.44%	100.00%	-
PBT	285,530	261,029	252,836	261,284	277,020	253,621	231,010	15.12%
YoY %	9.39%	3.24%	-3.23%	-5.68%	9.23%	9.79%	-	-
Horiz. %	123.60%	112.99%	109.45%	113.11%	119.92%	109.79%	100.00%	-
Tax	-78,611	-74,219	-71,385	-73,461	-80,212	-70,422	-63,194	15.61%
YoY %	-5.92%	-3.97%	2.83%	8.42%	-13.90%	-11.44%	-	-
Horiz. %	124.40%	117.45%	112.96%	116.25%	126.93%	111.44%	100.00%	-
NP	206,919	186,810	181,451	187,823	196,808	183,199	167,816	14.94%
YoY %	10.76%	2.95%	-3.39%	-4.57%	7.43%	9.17%	-	-
Horiz. %	123.30%	111.32%	108.12%	111.92%	117.28%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,919	186,810	181,451	187,823	196,808	183,199	167,816	14.94%
YoY %	10.76%	2.95%	-3.39%	-4.57%	7.43%	9.17%	-	-
Horiz. %	123.30%	111.32%	108.12%	111.92%	117.28%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	28.43%	28.23%	28.12%	28.96%	27.77%	27.36%	-
YoY %	-3.17%	0.71%	0.39%	-2.90%	4.29%	1.50%	-	-
Horiz. %	100.62%	103.91%	103.18%	102.78%	105.85%	101.50%	100.00%	-
Total Cost	596,349	548,290	575,603	592,600	633,546	590,689	502,589	12.04%
YoY %	8.77%	-4.75%	-2.87%	-6.46%	7.26%	17.53%	-	-
Horiz. %	118.66%	109.09%	114.53%	117.91%	126.06%	117.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,178,306	905,755	1,056,529	1,026,196	1,003,227	952,006	914,313	18.36%
YoY %	30.09%	-14.27%	2.96%	2.29%	5.38%	4.12%	-	-
Horiz. %	128.87%	99.06%	115.55%	112.24%	109.72%	104.12%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	85,694	79,821	78,743	78,322	81,366	81,920	81,943	3.02%
YoY %	7.36%	1.37%	0.54%	-3.74%	-0.68%	-0.03%	-	-
Horiz. %	104.58%	97.41%	96.09%	95.58%	99.30%	99.97%	100.00%	-
Div Payout %	41.41%	42.73%	43.40%	41.70%	41.34%	44.72%	48.83%	-
YoY %	-3.09%	-1.54%	4.08%	0.87%	-7.56%	-8.42%	-	-
Horiz. %	84.80%	87.51%	88.88%	85.40%	84.66%	91.58%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,178,306	905,755	1,056,529	1,026,196	1,003,227	952,006	914,313	18.36%
YoY %	30.09%	-14.27%	2.96%	2.29%	5.38%	4.12%	-	-
Horiz. %	128.87%	99.06%	115.55%	112.24%	109.72%	104.12%	100.00%	-
NOSH	743,048	599,837	577,338	573,294	573,272	566,670	564,391	20.06%
YoY %	23.87%	3.90%	0.71%	0.00%	1.17%	0.40%	-	-
Horiz. %	131.65%	106.28%	102.29%	101.58%	101.57%	100.40%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	25.76%	25.41%	23.97%	24.07%	23.70%	23.67%	25.03%	-
YoY %	1.38%	6.01%	-0.42%	1.56%	0.13%	-5.43%	-	-
Horiz. %	102.92%	101.52%	95.77%	96.16%	94.69%	94.57%	100.00%	-
ROE	17.56%	20.62%	17.17%	18.30%	19.62%	19.24%	18.35%	-
YoY %	-14.84%	20.09%	-6.17%	-6.73%	1.98%	4.85%	-	-
Horiz. %	95.69%	112.37%	93.57%	99.73%	106.92%	104.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	108.39	122.55	131.13	136.13	144.84	136.57	118.78	-5.90%
YoY %	-11.55%	-6.54%	-3.67%	-6.01%	6.06%	14.98%	-	-
Horiz. %	91.25%	103.17%	110.40%	114.61%	121.94%	114.98%	100.00%	-
EPS	27.92	31.14	31.43	32.76	34.33	32.33	29.73	-4.09%
YoY %	-10.34%	-0.92%	-4.06%	-4.57%	6.19%	8.75%	-	-
Horiz. %	93.91%	104.74%	105.72%	110.19%	115.47%	108.75%	100.00%	-
DPS	11.56	13.31	13.75	13.75	14.19	14.46	14.52	-14.06%
YoY %	-13.15%	-3.20%	0.00%	-3.10%	-1.87%	-0.41%	-	-
Horiz. %	79.61%	91.67%	94.70%	94.70%	97.73%	99.59%	100.00%	-
NAPS	1.59	1.51	1.83	1.79	1.75	1.68	1.62	-1.23%
YoY %	5.30%	-17.49%	2.23%	2.29%	4.17%	3.70%	-	-
Horiz. %	98.15%	93.21%	112.96%	110.49%	108.02%	103.70%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 573,294
RPS	64.19	58.74	60.50	62.37	66.36	61.84	53.57	12.77%
YoY %	9.28%	-2.91%	-3.00%	-6.01%	7.31%	15.44%	-	-
Horiz. %	119.82%	109.65%	112.94%	116.43%	123.88%	115.44%	100.00%	-
EPS	16.54	14.93	14.50	15.01	15.73	14.64	13.41	14.96%
YoY %	10.78%	2.97%	-3.40%	-4.58%	7.45%	9.17%	-	-
Horiz. %	123.34%	111.33%	108.13%	111.93%	117.30%	109.17%	100.00%	-
DPS	6.85	6.38	6.29	6.26	6.50	6.55	6.55	3.02%
YoY %	7.37%	1.43%	0.48%	-3.69%	-0.76%	0.00%	-	-
Horiz. %	104.58%	97.40%	96.03%	95.57%	99.24%	100.00%	100.00%	-
NAPS	0.9416	0.7238	0.8443	0.8201	0.8017	0.7608	0.7307	18.36%
YoY %	30.09%	-14.27%	2.95%	2.30%	5.38%	4.12%	-	-
Horiz. %	128.86%	99.06%	115.55%	112.23%	109.72%	104.12%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	2.19	2.16	2.74	2.54	2.42	2.60	2.48	-
P/RPS	2.02	1.76	2.09	1.87	1.67	1.90	2.09	-2.23%
YoY %	14.77%	-15.79%	11.76%	11.98%	-12.11%	-9.09%	-	-
Horiz. %	96.65%	84.21%	100.00%	89.47%	79.90%	90.91%	100.00%	-
P/EPS	7.84	6.94	8.72	7.75	7.05	8.04	8.34	-4.02%
YoY %	12.97%	-20.41%	12.52%	9.93%	-12.31%	-3.60%	-	-
Horiz. %	94.00%	83.21%	104.56%	92.93%	84.53%	96.40%	100.00%	-
EY	12.75	14.42	11.47	12.90	14.19	12.43	11.99	4.17%
YoY %	-11.58%	25.72%	-11.09%	-9.09%	14.16%	3.67%	-	-
Horiz. %	106.34%	120.27%	95.66%	107.59%	118.35%	103.67%	100.00%	-
DY	5.28	6.16	5.02	5.41	5.87	5.56	5.85	-6.58%
YoY %	-14.29%	22.71%	-7.21%	-7.84%	5.58%	-4.96%	-	-
Horiz. %	90.26%	105.30%	85.81%	92.48%	100.34%	95.04%	100.00%	-
P/NAPS	1.38	1.43	1.50	1.42	1.38	1.55	1.53	-6.63%
YoY %	-3.50%	-4.67%	5.63%	2.90%	-10.97%	1.31%	-	-
Horiz. %	90.20%	93.46%	98.04%	92.81%	90.20%	101.31%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	23/11/17	24/08/17	16/05/17	23/02/17	15/11/16	25/08/16	-
Price	2.23	2.19	2.75	2.68	2.50	2.48	2.50	-
P/RPS	2.06	1.79	2.10	1.97	1.73	1.82	2.10	-1.27%
YoY %	15.08%	-14.76%	6.60%	13.87%	-4.95%	-13.33%	-	-
Horiz. %	98.10%	85.24%	100.00%	93.81%	82.38%	86.67%	100.00%	-
P/EPS	7.99	7.03	8.75	8.18	7.28	7.67	8.41	-3.34%
YoY %	13.66%	-19.66%	6.97%	12.36%	-5.08%	-8.80%	-	-
Horiz. %	95.01%	83.59%	104.04%	97.27%	86.56%	91.20%	100.00%	-
EY	12.52	14.22	11.43	12.22	13.73	13.04	11.89	3.49%
YoY %	-11.95%	24.41%	-6.46%	-11.00%	5.29%	9.67%	-	-
Horiz. %	105.30%	119.60%	96.13%	102.78%	115.48%	109.67%	100.00%	-
DY	5.19	6.08	5.00	5.13	5.68	5.83	5.81	-7.22%
YoY %	-14.64%	21.60%	-2.53%	-9.68%	-2.57%	0.34%	-	-
Horiz. %	89.33%	104.65%	86.06%	88.30%	97.76%	100.34%	100.00%	-
P/NAPS	1.40	1.45	1.50	1.50	1.43	1.48	1.54	-6.14%
YoY %	-3.45%	-3.33%	0.00%	4.90%	-3.38%	-3.90%	-	-
Horiz. %	90.91%	94.16%	97.40%	97.40%	92.86%	96.10%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 15:25:00

EMA 5

5 Mins

BUY

2024-07-04 15:20:00

EMA 5

5 Mins

SELL

2024-07-04 15:10:00

EMA 5

5 Mins

BUY

2024-07-04 15:05:00

EMA 5

5 Mins

SELL

2024-07-04 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

929

PTRANS

PERAK TRANSIT BERHAD

928

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

HLIND

HONG LEONG INDUSTRIES BHD

823

YTLPOWR

YTL POWER INTERNATIONAL BHD

750

JCY

JCY INTERNATIONAL BERHAD

674

GENTING

GENTING BHD

611

WCT

WCT HOLDINGS BERHAD

603

PBBANK

PUBLIC BANK BHD

562

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.795

+0.515

125,162,300

AHB-WC

0.075

0.00

100,162,000

HSI-HWW

0.22

-0.015

87,431,800

DATAPRP

0.19

+0.02

79,212,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

68,040,900

WIDAD

0.06

-0.005

67,826,200

HSI-CXV

0.12

+0.005

66,447,800

HSI-CXN

0.215

+0.015

58,244,900

More active Stocks

OFB

0.795

+0.515

125,162,300

WPRTS

4.46

+0.22

2,207,600

MPI

39.86

+0.18

68,100

NIKKEI-CE

1.02

+0.18

10,300

SKBSHUT

1.03

+0.135

9,381,100

SKBSHUT-WA

0.54

+0.12

14,232,700

PIE

6.39

+0.12

298,900

KOTRA

4.31

+0.11

700

GCB

3.96

+0.10

1,411,500

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.30

-0.78

22,700

HEIM

22.16

-0.34

126,600

TOYOVEN

1.07

-0.31

8,898,700

ALLIANZ

22.04

-0.20

15,800

KLK

20.38

-0.18

391,300

AJI

15.24

-0.18

103,900

KUAISHO-C17

0.08

-0.12

58,800

VITROX

4.01

-0.11

2,584,900

DRBHCOMC3F

0.05

-0.10

450,000

PETDAG

17.30

-0.10

386,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More