[MATRIX] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 31.72%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,381,560 903,212 805,826 848,072 1,062,460 966,708 751,508 10.67%
PBT 342,070 260,690 226,094 290,664 305,044 284,750 266,002 4.27%
Tax -88,448 -68,852 -64,314 -83,906 -78,266 -78,562 -71,246 3.66%
NP 253,622 191,838 161,780 206,758 226,778 206,188 194,756 4.49%
-
NP to SH 257,264 195,210 166,976 212,236 226,778 206,188 194,756 4.74%
-
Tax Rate 25.86% 26.41% 28.45% 28.87% 25.66% 27.59% 26.78% -
Total Cost 1,127,938 711,374 644,046 641,314 835,682 760,520 556,752 12.48%
-
Net Worth 2,064,725 1,349,279 1,826,968 1,685,144 1,478,032 1,264,129 889,001 15.07%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 125,134 87,050 83,423 83,423 95,356 97,819 76,536 8.53%
Div Payout % 48.64% 44.59% 49.96% 39.31% 42.05% 47.44% 39.30% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,064,725 1,349,279 1,826,968 1,685,144 1,478,032 1,264,129 889,001 15.07%
NOSH 1,251,348 1,251,348 834,232 834,232 822,809 752,808 588,742 13.38%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 18.36% 21.24% 20.08% 24.38% 21.34% 21.33% 25.92% -
ROE 12.46% 14.47% 9.14% 12.59% 15.34% 16.31% 21.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 110.41 103.76 96.59 101.66 133.70 128.47 127.65 -2.38%
EPS 20.56 22.90 20.02 25.44 25.62 27.40 33.08 -7.61%
DPS 10.00 10.00 10.00 10.00 12.00 13.00 13.00 -4.27%
NAPS 1.65 1.55 2.19 2.02 1.86 1.68 1.51 1.48%
Adjusted Per Share Value based on latest NOSH - 834,232
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 110.41 72.18 64.40 67.77 84.91 77.25 60.06 10.67%
EPS 20.56 15.60 13.34 16.96 18.12 16.48 15.56 4.75%
DPS 10.00 6.96 6.67 6.67 7.62 7.82 6.12 8.52%
NAPS 1.65 1.0783 1.46 1.3467 1.1812 1.0102 0.7104 15.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.49 1.44 2.05 1.71 1.89 2.09 2.16 -
P/RPS 1.35 1.39 2.12 1.68 1.41 1.63 1.69 -3.67%
P/EPS 7.25 6.42 10.24 6.72 6.62 7.63 6.53 1.75%
EY 13.80 15.57 9.76 14.88 15.10 13.11 15.31 -1.71%
DY 6.71 6.94 4.88 5.85 6.35 6.22 6.02 1.82%
P/NAPS 0.90 0.93 0.94 0.85 1.02 1.24 1.43 -7.42%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 23/11/22 25/11/21 18/11/20 20/11/19 14/11/18 23/11/17 -
Price 1.61 1.47 2.20 1.69 1.90 1.91 2.18 -
P/RPS 1.46 1.42 2.28 1.66 1.42 1.49 1.71 -2.59%
P/EPS 7.83 6.56 10.99 6.64 6.66 6.97 6.59 2.91%
EY 12.77 15.26 9.10 15.05 15.02 14.35 15.17 -2.82%
DY 6.21 6.80 4.55 5.92 6.32 6.81 5.96 0.68%
P/NAPS 0.98 0.95 1.00 0.84 1.02 1.14 1.44 -6.20%

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