[MATRIX] YoY Annual (Unaudited) 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
YoY- -29.06%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Revenue 1,282,335 1,047,949 812,286 774,978 912,225 598,287 574,664 13.69%
PBT 339,103 297,614 294,069 260,312 357,307 244,751 207,219 8.19%
Tax -107,467 -80,050 -82,237 -75,034 -96,115 -62,140 -54,328 11.52%
NP 231,636 217,564 211,832 185,278 261,192 182,611 152,891 6.87%
-
NP to SH 234,300 217,564 211,832 185,278 261,192 182,611 152,891 7.06%
-
Tax Rate 31.69% 26.90% 27.97% 28.82% 26.90% 25.39% 26.22% -
Total Cost 1,050,699 830,385 600,454 589,700 651,033 415,676 421,773 15.71%
-
Net Worth 1,592,614 1,324,935 1,201,229 1,013,105 804,061 560,156 432,442 23.18%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Div 94,896 95,982 100,724 78,259 99,355 70,953 850 112.59%
Div Payout % 40.50% 44.12% 47.55% 42.24% 38.04% 38.85% 0.56% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Net Worth 1,592,614 1,324,935 1,201,229 1,013,105 804,061 560,156 432,442 23.18%
NOSH 834,214 752,809 750,866 569,160 557,779 373,437 236,307 22.35%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
NP Margin 18.06% 20.76% 26.08% 23.91% 28.63% 30.52% 26.61% -
ROE 14.71% 16.42% 17.63% 18.29% 32.48% 32.60% 35.36% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
RPS 155.40 139.21 108.87 136.16 178.12 160.21 243.18 -6.91%
EPS 29.18 28.91 31.81 28.67 51.00 48.90 64.70 -11.95%
DPS 11.50 12.75 13.50 13.75 19.40 19.00 0.36 74.03%
NAPS 1.93 1.76 1.61 1.78 1.57 1.50 1.83 0.85%
Adjusted Per Share Value based on latest NOSH - 573,294
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
RPS 102.48 83.75 64.91 61.93 72.90 47.81 45.92 13.70%
EPS 18.72 17.39 16.93 14.81 20.87 14.59 12.22 7.06%
DPS 7.58 7.67 8.05 6.25 7.94 5.67 0.07 111.55%
NAPS 1.2727 1.0588 0.9599 0.8096 0.6426 0.4476 0.3456 23.18%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 -
Price 1.57 1.89 1.99 2.54 2.48 2.70 3.41 -
P/RPS 1.01 1.36 1.83 1.87 1.39 1.69 1.40 -5.08%
P/EPS 5.53 6.54 7.01 7.80 4.86 5.52 5.27 0.77%
EY 18.09 15.29 14.27 12.82 20.56 18.11 18.97 -0.75%
DY 7.32 6.75 6.78 5.41 7.82 7.04 0.11 95.70%
P/NAPS 0.81 1.07 1.24 1.43 1.58 1.80 1.86 -12.45%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Date 09/07/20 31/05/19 23/05/18 16/05/17 19/05/16 12/02/15 25/02/14 -
Price 1.83 1.93 1.92 2.68 2.57 2.90 3.83 -
P/RPS 1.18 1.39 1.76 1.97 1.44 1.81 1.57 -4.46%
P/EPS 6.45 6.68 6.76 8.23 5.04 5.93 5.92 1.38%
EY 15.52 14.97 14.79 12.15 19.84 16.86 16.89 -1.34%
DY 6.28 6.61 7.03 5.13 7.55 6.55 0.09 97.19%
P/NAPS 0.95 1.10 1.19 1.51 1.64 1.93 2.09 -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