[MATRIX] YoY Annual (Unaudited) Result on 31-Mar-2019 [#4]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

31-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

YoY- 2.71%

Quarter Report

Q4 Report (31.03.2019).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annual (Unaudited) Result
Revenue	886,818	1,127,693	1,282,335	1,047,949	812,286	774,978	912,225	-0.46%
YoY %	-21.36%	-12.06%	22.37%	29.01%	4.81%	-15.05%	-	-
Horiz. %	97.21%	123.62%	140.57%	114.88%	89.04%	84.95%	100.00%	-
PBT	270,657	335,050	339,103	297,614	294,069	260,312	357,307	-4.52%
YoY %	-19.22%	-1.20%	13.94%	1.21%	12.97%	-27.15%	-	-
Horiz. %	75.75%	93.77%	94.91%	83.29%	82.30%	72.85%	100.00%	-
Tax	-70,000	-84,257	-107,467	-80,050	-82,237	-75,034	-96,115	-5.14%
YoY %	16.92%	21.60%	-34.25%	2.66%	-9.60%	21.93%	-	-
Horiz. %	72.83%	87.66%	111.81%	83.29%	85.56%	78.07%	100.00%	-
NP	200,657	250,793	231,636	217,564	211,832	185,278	261,192	-4.29%
YoY %	-19.99%	8.27%	6.47%	2.71%	14.33%	-29.06%	-	-
Horiz. %	76.82%	96.02%	88.68%	83.30%	81.10%	70.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,022	259,930	234,300	217,564	211,832	185,278	261,192	-3.95%
YoY %	-21.12%	10.94%	7.69%	2.71%	14.33%	-29.06%	-	-
Horiz. %	78.49%	99.52%	89.70%	83.30%	81.10%	70.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	25.15%	31.69%	26.90%	27.97%	28.82%	26.90%	-
YoY %	2.82%	-20.64%	17.81%	-3.83%	-2.95%	7.14%	-	-
Horiz. %	96.13%	93.49%	117.81%	100.00%	103.98%	107.14%	100.00%	-
Total Cost	686,161	876,900	1,050,699	830,385	600,454	589,700	651,033	0.87%
YoY %	-21.75%	-16.54%	26.53%	38.29%	1.82%	-9.42%	-	-
Horiz. %	105.40%	134.69%	161.39%	127.55%	92.23%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,902,049	1,793,599	1,592,614	1,324,935	1,201,229	1,013,105	804,061	15.42%
YoY %	6.05%	12.62%	20.20%	10.30%	18.57%	26.00%	-	-
Horiz. %	236.56%	223.07%	198.07%	164.78%	149.40%	126.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	104,279	100,107	94,896	95,982	100,724	78,259	99,355	0.80%
YoY %	4.17%	5.49%	-1.13%	-4.71%	28.71%	-21.23%	-	-
Horiz. %	104.96%	100.76%	95.51%	96.61%	101.38%	78.77%	100.00%	-
Div Payout %	50.86%	38.51%	40.50%	44.12%	47.55%	42.24%	38.04%	-
YoY %	32.07%	-4.91%	-8.20%	-7.21%	12.57%	11.04%	-	-
Horiz. %	133.70%	101.24%	106.47%	115.98%	125.00%	111.04%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,902,049	1,793,599	1,592,614	1,324,935	1,201,229	1,013,105	804,061	15.42%
YoY %	6.05%	12.62%	20.20%	10.30%	18.57%	26.00%	-	-
Horiz. %	236.56%	223.07%	198.07%	164.78%	149.40%	126.00%	100.00%	-
NOSH	834,232	834,232	834,214	752,809	750,866	569,160	557,779	6.93%
YoY %	0.00%	0.00%	10.81%	0.26%	31.93%	2.04%	-	-
Horiz. %	149.56%	149.56%	149.56%	134.97%	134.62%	102.04%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	22.63%	22.24%	18.06%	20.76%	26.08%	23.91%	28.63%	-
YoY %	1.75%	23.15%	-13.01%	-20.40%	9.08%	-16.49%	-	-
Horiz. %	79.04%	77.68%	63.08%	72.51%	91.09%	83.51%	100.00%	-
ROE	10.78%	14.49%	14.71%	16.42%	17.63%	18.29%	32.48%	-
YoY %	-25.60%	-1.50%	-10.41%	-6.86%	-3.61%	-43.69%	-	-
Horiz. %	33.19%	44.61%	45.29%	50.55%	54.28%	56.31%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	106.30	135.18	155.40	139.21	108.87	136.16	178.12	-8.23%
YoY %	-21.36%	-13.01%	11.63%	27.87%	-20.04%	-23.56%	-	-
Horiz. %	59.68%	75.89%	87.24%	78.16%	61.12%	76.44%	100.00%	-
EPS	24.58	31.16	29.18	28.91	31.81	28.67	51.00	-11.44%
YoY %	-21.12%	6.79%	0.93%	-9.12%	10.95%	-43.78%	-	-
Horiz. %	48.20%	61.10%	57.22%	56.69%	62.37%	56.22%	100.00%	-
DPS	12.50	12.00	11.50	12.75	13.50	13.75	19.40	-7.06%
YoY %	4.17%	4.35%	-9.80%	-5.56%	-1.82%	-29.12%	-	-
Horiz. %	64.43%	61.86%	59.28%	65.72%	69.59%	70.88%	100.00%	-
NAPS	2.28	2.15	1.93	1.76	1.61	1.78	1.57	6.41%
YoY %	6.05%	11.40%	9.66%	9.32%	-9.55%	13.38%	-	-
Horiz. %	145.22%	136.94%	122.93%	112.10%	102.55%	113.38%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 752,809
RPS	70.87	90.12	102.48	83.75	64.91	61.93	72.90	-0.46%
YoY %	-21.36%	-12.06%	22.36%	29.02%	4.81%	-15.05%	-	-
Horiz. %	97.22%	123.62%	140.58%	114.88%	89.04%	84.95%	100.00%	-
EPS	16.38	20.77	18.72	17.39	16.93	14.81	20.87	-3.95%
YoY %	-21.14%	10.95%	7.65%	2.72%	14.31%	-29.04%	-	-
Horiz. %	78.49%	99.52%	89.70%	83.33%	81.12%	70.96%	100.00%	-
DPS	8.33	8.00	7.58	7.67	8.05	6.25	7.94	0.80%
YoY %	4.13%	5.54%	-1.17%	-4.72%	28.80%	-21.28%	-	-
Horiz. %	104.91%	100.76%	95.47%	96.60%	101.39%	78.72%	100.00%	-
NAPS	1.52	1.4333	1.2727	1.0588	0.9599	0.8096	0.6426	15.42%
YoY %	6.05%	12.62%	20.20%	10.30%	18.56%	25.99%	-	-
Horiz. %	236.54%	223.05%	198.05%	164.77%	149.38%	125.99%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	2.37	1.93	1.57	1.89	1.99	2.54	2.48	-
P/RPS	2.23	1.43	1.01	1.36	1.83	1.87	1.39	8.19%
YoY %	55.94%	41.58%	-25.74%	-25.68%	-2.14%	34.53%	-	-
Horiz. %	160.43%	102.88%	72.66%	97.84%	131.65%	134.53%	100.00%	-
P/EPS	9.64	6.19	5.53	6.54	7.01	7.80	4.86	12.08%
YoY %	55.74%	11.93%	-15.44%	-6.70%	-10.13%	60.49%	-	-
Horiz. %	198.35%	127.37%	113.79%	134.57%	144.24%	160.49%	100.00%	-
EY	10.37	16.14	18.09	15.29	14.27	12.82	20.56	-10.77%
YoY %	-35.75%	-10.78%	18.31%	7.15%	11.31%	-37.65%	-	-
Horiz. %	50.44%	78.50%	87.99%	74.37%	69.41%	62.35%	100.00%	-
DY	5.27	6.22	7.32	6.75	6.78	5.41	7.82	-6.36%
YoY %	-15.27%	-15.03%	8.44%	-0.44%	25.32%	-30.82%	-	-
Horiz. %	67.39%	79.54%	93.61%	86.32%	86.70%	69.18%	100.00%	-
P/NAPS	1.04	0.90	0.81	1.07	1.24	1.43	1.58	-6.72%
YoY %	15.56%	11.11%	-24.30%	-13.71%	-13.29%	-9.49%	-	-
Horiz. %	65.82%	56.96%	51.27%	67.72%	78.48%	90.51%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	25/05/21	09/07/20	31/05/19	23/05/18	16/05/17	19/05/16	-
Price	2.43	1.96	1.83	1.93	1.92	2.68	2.57	-
P/RPS	2.29	1.45	1.18	1.39	1.76	1.97	1.44	8.03%
YoY %	57.93%	22.88%	-15.11%	-21.02%	-10.66%	36.81%	-	-
Horiz. %	159.03%	100.69%	81.94%	96.53%	122.22%	136.81%	100.00%	-
P/EPS	9.89	6.29	6.45	6.68	6.76	8.23	5.04	11.88%
YoY %	57.23%	-2.48%	-3.44%	-1.18%	-17.86%	63.29%	-	-
Horiz. %	196.23%	124.80%	127.98%	132.54%	134.13%	163.29%	100.00%	-
EY	10.11	15.90	15.52	14.97	14.79	12.15	19.84	-10.62%
YoY %	-36.42%	2.45%	3.67%	1.22%	21.73%	-38.76%	-	-
Horiz. %	50.96%	80.14%	78.23%	75.45%	74.55%	61.24%	100.00%	-
DY	5.14	6.12	6.28	6.61	7.03	5.13	7.55	-6.20%
YoY %	-16.01%	-2.55%	-4.99%	-5.97%	37.04%	-32.05%	-	-
Horiz. %	68.08%	81.06%	83.18%	87.55%	93.11%	67.95%	100.00%	-
P/NAPS	1.07	0.91	0.95	1.10	1.19	1.51	1.64	-6.86%
YoY %	17.58%	-4.21%	-13.64%	-7.56%	-21.19%	-7.93%	-	-
Horiz. %	65.24%	55.49%	57.93%	67.07%	72.56%	92.07%	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

125,271,600

AHB-WC

0.075

0.00

100,362,000

HSI-HWW

0.22

-0.015

87,431,800

DATAPRP

0.185

+0.015

83,424,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

68,040,900

WIDAD

0.06

-0.005

67,876,200

HSI-CXV

0.12

+0.005

66,547,800

HSI-CXN

0.215

+0.015

58,244,900

More active Stocks

OFB

0.795

+0.515

125,271,600

WPRTS

4.46

+0.22

2,252,800

MPI

39.90

+0.22

70,300

NIKKEI-CE

1.02

+0.18

10,300

SKBSHUT

1.03

+0.135

9,408,800

SKBSHUT-WA

0.54

+0.12

14,345,900

GCB

3.98

+0.12

1,498,300

PIE

6.39

+0.12

298,900

UTDPLT

24.96

+0.12

18,100

KOTRA

4.31

+0.11

700

More gainer Stocks

DLADY

35.20

-0.88

23,000

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

394,000

AJI

15.24

-0.18

103,900

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

20,200

VITROX

4.01

-0.11

2,653,400

MSM

2.38

-0.10

839,800

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