[MATRIX] YoY Cumulative 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- 25.86%
YoY- 79.39%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 230,042 172,858 196,227 438,047 134,700 155,591 0 -
PBT 67,950 61,991 70,439 196,736 53,958 61,478 0 -
Tax -17,798 -16,439 -18,515 -51,436 -15,408 -15,494 0 -
NP 50,152 45,552 51,924 145,300 38,550 45,984 0 -
-
NP to SH 50,152 45,552 51,924 145,300 38,550 45,984 0 -
-
Tax Rate 26.19% 26.52% 26.29% 26.14% 28.56% 25.20% - -
Total Cost 179,890 127,306 144,303 292,747 96,150 109,607 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 24,443 18,763 18,342 35,635 15,058 101 - -
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 4.07% 4.31% 5.68% 18.92% 6.67% 39.10% 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 30.59 29.94 34.77 95.27 44.73 215.67 0.00 -
EPS 6.67 7.89 9.20 31.60 12.80 63.74 0.00 -
DPS 3.25 3.25 3.25 7.75 5.00 0.14 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 18.39 13.82 15.69 35.02 10.77 12.44 0.00 -
EPS 4.01 3.64 4.15 11.62 3.08 3.68 0.00 -
DPS 1.95 1.50 1.47 2.85 1.20 0.01 0.00 -
NAPS 0.9861 0.8447 0.731 0.6139 0.4623 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 6.51 9.15 7.13 0.00 8.50 0.00 0.00 -
P/EPS 29.84 34.73 26.96 0.00 29.69 0.00 0.00 -
EY 3.35 2.88 3.71 0.00 3.37 0.00 0.00 -
DY 1.63 1.19 1.31 0.00 1.32 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 6.87 9.18 7.19 0.00 8.94 0.00 0.00 -
P/EPS 31.49 34.85 27.17 0.00 31.25 0.00 0.00 -
EY 3.18 2.87 3.68 0.00 3.20 0.00 0.00 -
DY 1.55 1.18 1.30 0.00 1.25 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