[MATRIX] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
10-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -37.07%
YoY- 79.39%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 920,168 691,432 784,908 876,094 538,800 622,364 0 -
PBT 271,800 247,964 281,756 393,472 215,832 245,912 0 -
Tax -71,192 -65,756 -74,060 -102,872 -61,632 -61,976 0 -
NP 200,608 182,208 207,696 290,600 154,200 183,936 0 -
-
NP to SH 200,608 182,208 207,696 290,600 154,200 183,936 0 -
-
Tax Rate 26.19% 26.52% 26.29% 26.14% 28.56% 25.20% - -
Total Cost 719,560 509,224 577,212 585,494 384,600 438,428 0 -
-
Net Worth 1,233,453 1,056,529 914,313 767,882 578,249 117,593 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Div 97,773 75,053 73,370 71,270 60,234 404 - -
Div Payout % 48.74% 41.19% 35.33% 24.53% 39.06% 0.22% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,233,453 1,056,529 914,313 767,882 578,249 117,593 0 -
NOSH 752,384 577,338 564,391 459,810 301,171 72,143 0 -
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 21.80% 26.35% 26.46% 33.17% 28.62% 29.55% 0.00% -
ROE 16.26% 17.25% 22.72% 37.84% 26.67% 156.42% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 122.35 119.76 139.07 190.53 178.90 862.68 0.00 -
EPS 26.68 31.56 36.80 63.20 51.20 254.96 0.00 -
DPS 13.00 13.00 13.00 15.50 20.00 0.56 0.00 -
NAPS 1.64 1.83 1.62 1.67 1.92 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 459,246
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 73.53 55.25 62.72 70.01 43.06 49.74 0.00 -
EPS 16.03 14.56 16.60 23.22 12.32 14.70 0.00 -
DPS 7.81 6.00 5.86 5.70 4.81 0.03 0.00 -
NAPS 0.9857 0.8443 0.7307 0.6136 0.4621 0.094 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 - - -
Price 1.99 2.74 2.48 3.10 3.80 0.00 0.00 -
P/RPS 1.63 2.29 1.78 0.00 2.12 0.00 0.00 -
P/EPS 7.46 8.68 6.74 0.00 7.42 0.00 0.00 -
EY 13.40 11.52 14.84 0.00 13.47 0.00 0.00 -
DY 6.53 4.74 5.24 0.00 5.26 0.00 0.00 -
P/NAPS 1.21 1.50 1.53 3.10 1.98 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/08/18 24/08/17 25/08/16 10/08/15 21/05/14 23/05/13 - -
Price 2.10 2.75 2.50 2.26 4.00 0.00 0.00 -
P/RPS 1.72 2.30 1.80 0.00 2.24 0.00 0.00 -
P/EPS 7.87 8.71 6.79 0.00 7.81 0.00 0.00 -
EY 12.70 11.48 14.72 0.00 12.80 0.00 0.00 -
DY 6.19 4.73 5.20 0.00 5.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.54 2.26 2.08 0.00 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