[MATRIX] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -20.48%
YoY- -28.53%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
Revenue 994,012 920,168 691,432 784,908 1,270,436 876,094 538,800 12.36%
PBT 291,844 271,800 247,964 281,756 621,536 393,472 215,832 5.91%
Tax -73,652 -71,192 -65,756 -74,060 -159,740 -102,872 -61,632 3.45%
NP 218,192 200,608 182,208 207,696 461,796 290,600 154,200 6.83%
-
NP to SH 218,192 200,608 182,208 207,696 461,796 290,600 154,200 6.83%
-
Tax Rate 25.24% 26.19% 26.52% 26.29% 25.70% 26.14% 28.56% -
Total Cost 775,820 719,560 509,224 577,212 808,640 585,494 384,600 14.29%
-
Net Worth 1,392,668 1,233,453 1,056,529 914,313 751,334 767,882 578,249 18.21%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
Div 92,331 97,773 75,053 73,370 77,882 71,270 60,234 8.47%
Div Payout % 42.32% 48.74% 41.19% 35.33% 16.87% 24.53% 39.06% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
Net Worth 1,392,668 1,233,453 1,056,529 914,313 751,334 767,882 578,249 18.21%
NOSH 786,809 752,384 577,338 564,391 458,130 459,810 301,171 20.06%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
NP Margin 21.95% 21.80% 26.35% 26.46% 36.35% 33.17% 28.62% -
ROE 15.67% 16.26% 17.25% 22.72% 61.46% 37.84% 26.67% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
RPS 129.19 122.35 119.76 139.07 277.31 190.53 178.90 -6.01%
EPS 28.36 26.68 31.56 36.80 100.80 63.20 51.20 -10.63%
DPS 12.00 13.00 13.00 13.00 17.00 15.50 20.00 -9.26%
NAPS 1.81 1.64 1.83 1.62 1.64 1.67 1.92 -1.11%
Adjusted Per Share Value based on latest NOSH - 564,391
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
RPS 79.44 73.53 55.25 62.72 101.53 70.01 43.06 12.36%
EPS 17.44 16.03 14.56 16.60 36.90 23.22 12.32 6.84%
DPS 7.38 7.81 6.00 5.86 6.22 5.70 4.81 8.49%
NAPS 1.1129 0.9857 0.8443 0.7307 0.6004 0.6136 0.4621 18.21%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 -
Price 1.90 1.99 2.74 2.48 2.80 3.10 3.80 -
P/RPS 1.47 1.63 2.29 1.78 1.01 0.00 2.12 -6.73%
P/EPS 6.70 7.46 8.68 6.74 2.78 0.00 7.42 -1.92%
EY 14.93 13.40 11.52 14.84 36.00 0.00 13.47 1.97%
DY 6.32 6.53 4.74 5.24 6.07 0.00 5.26 3.55%
P/NAPS 1.05 1.21 1.50 1.53 1.71 3.10 1.98 -11.37%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 30/06/15 31/03/14 CAGR
Date 29/08/19 27/08/18 24/08/17 25/08/16 12/05/15 10/08/15 21/05/14 -
Price 1.89 2.10 2.75 2.50 3.27 2.26 4.00 -
P/RPS 1.46 1.72 2.30 1.80 1.18 0.00 2.24 -7.82%
P/EPS 6.66 7.87 8.71 6.79 3.24 0.00 7.81 -2.98%
EY 15.00 12.70 11.48 14.72 30.83 0.00 12.80 3.06%
DY 6.35 6.19 4.73 5.20 5.20 0.00 5.00 4.65%
P/NAPS 1.04 1.28 1.50 1.54 1.99 2.26 2.08 -12.36%

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