[MATRIX] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 842,154 745,885 596,894 605,826 0 -
PBT 266,512 315,922 225,016 204,132 0 -
Tax -69,730 -80,744 -63,022 -52,082 0 -
NP 196,782 235,178 161,994 152,050 0 -
-
NP to SH 196,782 235,178 161,994 152,050 0 -
-
Tax Rate 26.16% 25.56% 28.01% 25.51% - -
Total Cost 645,372 510,706 434,900 453,776 0 -
-
Net Worth 949,982 710,368 612,786 26,304,650 0 -
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div 73,510 72,486 53,087 63,860 - -
Div Payout % 37.36% 30.82% 32.77% 42.00% - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 949,982 710,368 612,786 26,304,650 0 -
NOSH 565,465 483,243 303,359 15,205,000 0 -
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 23.37% 31.53% 27.14% 25.10% 0.00% -
ROE 20.71% 33.11% 26.44% 0.58% 0.00% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 148.93 154.35 196.76 3.98 0.00 -
EPS 34.80 48.67 53.40 1.00 0.00 -
DPS 13.00 15.00 17.50 0.42 0.00 -
NAPS 1.68 1.47 2.02 1.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 23,108,462
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.30 59.61 47.70 48.41 0.00 -
EPS 15.73 18.79 12.95 12.15 0.00 -
DPS 5.87 5.79 4.24 5.10 0.00 -
NAPS 0.7592 0.5677 0.4897 21.021 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 - -
Price 2.60 2.29 4.20 2.54 0.00 -
P/RPS 1.75 1.48 2.13 63.75 0.00 -
P/EPS 7.47 4.71 7.87 254.00 0.00 -
EY 13.38 21.25 12.71 0.39 0.00 -
DY 5.00 6.55 4.17 0.17 0.00 -
P/NAPS 1.55 1.56 2.08 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/11/16 17/11/15 19/08/14 26/08/13 - -
Price 2.48 2.44 3.20 2.59 0.00 -
P/RPS 1.67 1.58 1.63 65.00 0.00 -
P/EPS 7.13 5.01 5.99 259.00 0.00 -
EY 14.03 19.95 16.69 0.39 0.00 -
DY 5.24 6.15 5.47 0.16 0.00 -
P/NAPS 1.48 1.66 1.58 1.50 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