[MATRIX] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
Revenue 774,978 912,225 598,287 574,664 0 -
PBT 260,312 357,307 244,751 207,219 0 -
Tax -75,034 -96,115 -62,140 -54,328 0 -
NP 185,278 261,192 182,611 152,891 0 -
-
NP to SH 185,278 261,192 182,611 152,891 0 -
-
Tax Rate 28.82% 26.90% 25.39% 26.22% - -
Total Cost 589,700 651,033 415,676 421,773 0 -
-
Net Worth 1,013,105 804,061 560,156 432,442 0 -
Dividend
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
Div 78,259 99,355 70,953 850 - -
Div Payout % 42.24% 38.04% 38.85% 0.56% - -
Equity
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,013,105 804,061 560,156 432,442 0 -
NOSH 569,160 557,779 373,437 236,307 0 -
Ratio Analysis
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 23.91% 28.63% 30.52% 26.61% 0.00% -
ROE 18.29% 32.48% 32.60% 35.36% 0.00% -
Per Share
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 136.16 178.12 160.21 243.18 0.00 -
EPS 28.67 51.00 48.90 64.70 0.00 -
DPS 13.75 19.40 19.00 0.36 0.00 -
NAPS 1.78 1.57 1.50 1.83 6.69 -26.77%
Adjusted Per Share Value based on latest NOSH - 301,214
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.93 72.90 47.81 45.92 0.00 -
EPS 14.81 20.87 14.59 12.22 0.00 -
DPS 6.25 7.94 5.67 0.07 0.00 -
NAPS 0.8096 0.6426 0.4476 0.3456 6.69 -39.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/17 31/03/16 31/12/14 31/12/13 - -
Price 2.54 2.48 2.70 3.41 0.00 -
P/RPS 1.87 1.39 1.69 1.40 0.00 -
P/EPS 7.80 4.86 5.52 5.27 0.00 -
EY 12.82 20.56 18.11 18.97 0.00 -
DY 5.41 7.82 7.04 0.11 0.00 -
P/NAPS 1.43 1.58 1.80 1.86 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 CAGR
Date 16/05/17 19/05/16 12/02/15 25/02/14 - -
Price 2.68 2.57 2.90 3.83 0.00 -
P/RPS 1.97 1.44 1.81 1.57 0.00 -
P/EPS 8.23 5.04 5.93 5.92 0.00 -
EY 12.15 19.84 16.86 16.89 0.00 -
DY 5.13 7.55 6.55 0.09 0.00 -
P/NAPS 1.51 1.64 1.93 2.09 0.00 -

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
Post a Comment