[MATRIX] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -1.66%

YoY- -12.27%

Quarter Report

Q Report 30.06.2017(Final).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	648,096	994,012	920,168	691,432	784,908	1,270,436	876,094	-5.84%
YoY %	-34.80%	8.03%	33.08%	-11.91%	-38.22%	45.01%	-	-
Horiz. %	73.98%	113.46%	105.03%	78.92%	89.59%	145.01%	100.00%	-
PBT	170,912	291,844	271,800	247,964	281,756	621,536	393,472	-15.34%
YoY %	-41.44%	7.37%	9.61%	-11.99%	-54.67%	57.96%	-	-
Horiz. %	43.44%	74.17%	69.08%	63.02%	71.61%	157.96%	100.00%	-
Tax	-51,308	-73,652	-71,192	-65,756	-74,060	-159,740	-102,872	-12.97%
YoY %	30.34%	-3.46%	-8.27%	11.21%	53.64%	-55.28%	-	-
Horiz. %	49.88%	71.60%	69.20%	63.92%	71.99%	155.28%	100.00%	-
NP	119,604	218,192	200,608	182,208	207,696	461,796	290,600	-16.25%
YoY %	-45.18%	8.77%	10.10%	-12.27%	-55.02%	58.91%	-	-
Horiz. %	41.16%	75.08%	69.03%	62.70%	71.47%	158.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,220	218,192	200,608	182,208	207,696	461,796	290,600	-15.61%
YoY %	-43.07%	8.77%	10.10%	-12.27%	-55.02%	58.91%	-	-
Horiz. %	42.75%	75.08%	69.03%	62.70%	71.47%	158.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.02%	25.24%	26.19%	26.52%	26.29%	25.70%	26.14%	-
YoY %	18.94%	-3.63%	-1.24%	0.87%	2.30%	-1.68%	-	-
Horiz. %	114.84%	96.56%	100.19%	101.45%	100.57%	98.32%	100.00%	-
Total Cost	528,492	775,820	719,560	509,224	577,212	808,640	585,494	-2.02%
YoY %	-31.88%	7.82%	41.31%	-11.78%	-28.62%	38.11%	-	-
Horiz. %	90.26%	132.51%	122.90%	86.97%	98.59%	138.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,635,060	1,392,668	1,233,453	1,056,529	914,313	751,334	767,882	16.29%
YoY %	17.40%	12.91%	16.75%	15.55%	21.69%	-2.16%	-	-
Horiz. %	212.93%	181.36%	160.63%	137.59%	119.07%	97.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Dividend
Div	66,737	92,331	97,773	75,053	73,370	77,882	71,270	-1.30%
YoY %	-27.72%	-5.57%	30.27%	2.29%	-5.79%	9.28%	-	-
Horiz. %	93.64%	129.55%	137.19%	105.31%	102.95%	109.28%	100.00%	-
Div Payout %	53.72%	42.32%	48.74%	41.19%	35.33%	16.87%	24.53%	-
YoY %	26.94%	-13.17%	18.33%	16.59%	109.43%	-31.23%	-	-
Horiz. %	219.00%	172.52%	198.70%	167.92%	144.03%	68.77%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Equity
Net Worth	1,635,060	1,392,668	1,233,453	1,056,529	914,313	751,334	767,882	16.29%
YoY %	17.40%	12.91%	16.75%	15.55%	21.69%	-2.16%	-	-
Horiz. %	212.93%	181.36%	160.63%	137.59%	119.07%	97.84%	100.00%	-
NOSH	834,214	786,809	752,384	577,338	564,391	458,130	459,810	12.63%
YoY %	6.02%	4.58%	30.32%	2.29%	23.19%	-0.37%	-	-
Horiz. %	181.43%	171.12%	163.63%	125.56%	122.74%	99.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Ratio Analysis
NP Margin	18.45%	21.95%	21.80%	26.35%	26.46%	36.35%	33.17%	-
YoY %	-15.95%	0.69%	-17.27%	-0.42%	-27.21%	9.59%	-	-
Horiz. %	55.62%	66.17%	65.72%	79.44%	79.77%	109.59%	100.00%	-
ROE	7.60%	15.67%	16.26%	17.25%	22.72%	61.46%	37.84%	-
YoY %	-51.50%	-3.63%	-5.74%	-24.08%	-63.03%	62.42%	-	-
Horiz. %	20.08%	41.41%	42.97%	45.59%	60.04%	162.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Per Share
RPS	77.69	129.19	122.35	119.76	139.07	277.31	190.53	-16.40%
YoY %	-39.86%	5.59%	2.16%	-13.89%	-49.85%	45.55%	-	-
Horiz. %	40.78%	67.81%	64.22%	62.86%	72.99%	145.55%	100.00%	-
EPS	14.88	28.36	26.68	31.56	36.80	100.80	63.20	-25.09%
YoY %	-47.53%	6.30%	-15.46%	-14.24%	-63.49%	59.49%	-	-
Horiz. %	23.54%	44.87%	42.22%	49.94%	58.23%	159.49%	100.00%	-
DPS	8.00	12.00	13.00	13.00	13.00	17.00	15.50	-12.37%
YoY %	-33.33%	-7.69%	0.00%	0.00%	-23.53%	9.68%	-	-
Horiz. %	51.61%	77.42%	83.87%	83.87%	83.87%	109.68%	100.00%	-
NAPS	1.96	1.81	1.64	1.83	1.62	1.64	1.67	3.25%
YoY %	8.29%	10.37%	-10.38%	12.96%	-1.22%	-1.80%	-	-
Horiz. %	117.37%	108.38%	98.20%	109.58%	97.01%	98.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 577,338
RPS	51.81	79.47	73.57	55.28	62.75	101.57	70.04	-5.84%
YoY %	-34.81%	8.02%	33.09%	-11.90%	-38.22%	45.02%	-	-
Horiz. %	73.97%	113.46%	105.04%	78.93%	89.59%	145.02%	100.00%	-
EPS	9.93	17.44	16.04	14.57	16.60	36.92	23.23	-15.61%
YoY %	-43.06%	8.73%	10.09%	-12.23%	-55.04%	58.93%	-	-
Horiz. %	42.75%	75.08%	69.05%	62.72%	71.46%	158.93%	100.00%	-
DPS	5.34	7.38	7.82	6.00	5.87	6.23	5.70	-1.29%
YoY %	-27.64%	-5.63%	30.33%	2.21%	-5.78%	9.30%	-	-
Horiz. %	93.68%	129.47%	137.19%	105.26%	102.98%	109.30%	100.00%	-
NAPS	1.3072	1.1134	0.9861	0.8447	0.731	0.6007	0.6139	16.29%
YoY %	17.41%	12.91%	16.74%	15.55%	21.69%	-2.15%	-	-
Horiz. %	212.93%	181.37%	160.63%	137.60%	119.07%	97.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	31/03/15	30/06/15	-
Price	1.81	1.90	1.99	2.74	2.48	2.80	3.10	-
P/RPS	2.33	1.47	1.63	2.29	1.78	1.01	0.00	-
YoY %	58.50%	-9.82%	-28.82%	28.65%	76.24%	0.00%	-	-
Horiz. %	230.69%	145.54%	161.39%	226.73%	176.24%	100.00%	-	-
P/EPS	12.16	6.70	7.46	8.68	6.74	2.78	0.00	-
YoY %	81.49%	-10.19%	-14.06%	28.78%	142.45%	0.00%	-	-
Horiz. %	437.41%	241.01%	268.35%	312.23%	242.45%	100.00%	-	-
EY	8.23	14.93	13.40	11.52	14.84	36.00	0.00	-
YoY %	-44.88%	11.42%	16.32%	-22.37%	-58.78%	0.00%	-	-
Horiz. %	22.86%	41.47%	37.22%	32.00%	41.22%	100.00%	-	-
DY	4.42	6.32	6.53	4.74	5.24	6.07	0.00	-
YoY %	-30.06%	-3.22%	37.76%	-9.54%	-13.67%	0.00%	-	-
Horiz. %	72.82%	104.12%	107.58%	78.09%	86.33%	100.00%	-	-
P/NAPS	0.92	1.05	1.21	1.50	1.53	1.71	3.10	-21.54%
YoY %	-12.38%	-13.22%	-19.33%	-1.96%	-10.53%	-44.84%	-	-
Horiz. %	29.68%	33.87%	39.03%	48.39%	49.35%	55.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	29/08/19	27/08/18	24/08/17	25/08/16	12/05/15	10/08/15	-
Price	1.74	1.89	2.10	2.75	2.50	3.27	2.26	-
P/RPS	2.24	1.46	1.72	2.30	1.80	1.18	0.00	-
YoY %	53.42%	-15.12%	-25.22%	27.78%	52.54%	0.00%	-	-
Horiz. %	189.83%	123.73%	145.76%	194.92%	152.54%	100.00%	-	-
P/EPS	11.69	6.66	7.87	8.71	6.79	3.24	0.00	-
YoY %	75.53%	-15.37%	-9.64%	28.28%	109.57%	0.00%	-	-
Horiz. %	360.80%	205.56%	242.90%	268.83%	209.57%	100.00%	-	-
EY	8.56	15.00	12.70	11.48	14.72	30.83	0.00	-
YoY %	-42.93%	18.11%	10.63%	-22.01%	-52.25%	0.00%	-	-
Horiz. %	27.77%	48.65%	41.19%	37.24%	47.75%	100.00%	-	-
DY	4.60	6.35	6.19	4.73	5.20	5.20	0.00	-
YoY %	-27.56%	2.58%	30.87%	-9.04%	0.00%	0.00%	-	-
Horiz. %	88.46%	122.12%	119.04%	90.96%	100.00%	100.00%	-	-
P/NAPS	0.89	1.04	1.28	1.50	1.54	1.99	2.26	-16.98%
YoY %	-14.42%	-18.75%	-14.67%	-2.60%	-22.61%	-11.95%	-	-
Horiz. %	39.38%	46.02%	56.64%	66.37%	68.14%	88.05%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos