[MATRIX] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Revenue 812,286 774,978 912,225 574,664 0 -
PBT 294,069 260,312 357,307 207,219 0 -
Tax -82,237 -75,034 -96,115 -54,328 0 -
NP 211,832 185,278 261,192 152,891 0 -
-
NP to SH 211,832 185,278 261,192 152,891 0 -
-
Tax Rate 27.97% 28.82% 26.90% 26.22% - -
Total Cost 600,454 589,700 651,033 421,773 0 -
-
Net Worth 1,201,229 1,013,105 804,061 432,442 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Div 100,724 78,259 99,355 850 - -
Div Payout % 47.55% 42.24% 38.04% 0.56% - -
Equity
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Net Worth 1,201,229 1,013,105 804,061 432,442 0 -
NOSH 750,866 569,160 557,779 236,307 0 -
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
NP Margin 26.08% 23.91% 28.63% 26.61% 0.00% -
ROE 17.63% 18.29% 32.48% 35.36% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
RPS 108.87 136.16 178.12 243.18 0.00 -
EPS 31.81 28.67 51.00 64.70 0.00 -
DPS 13.50 13.75 19.40 0.36 0.00 -
NAPS 1.61 1.78 1.57 1.83 6.69 -23.76%
Adjusted Per Share Value based on latest NOSH - 301,214
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
RPS 64.91 61.93 72.90 45.92 0.00 -
EPS 16.93 14.81 20.87 12.22 0.00 -
DPS 8.05 6.25 7.94 0.07 0.00 -
NAPS 0.9599 0.8096 0.6426 0.3456 6.69 -30.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/13 - -
Price 1.99 2.54 2.48 3.41 0.00 -
P/RPS 1.83 1.87 1.39 1.40 0.00 -
P/EPS 7.01 7.80 4.86 5.27 0.00 -
EY 14.27 12.82 20.56 18.97 0.00 -
DY 6.78 5.41 7.82 0.11 0.00 -
P/NAPS 1.24 1.43 1.58 1.86 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 CAGR
Date 23/05/18 16/05/17 19/05/16 25/02/14 - -
Price 1.92 2.68 2.57 3.83 0.00 -
P/RPS 1.76 1.97 1.44 1.57 0.00 -
P/EPS 6.76 8.23 5.04 5.92 0.00 -
EY 14.79 12.15 19.84 16.89 0.00 -
DY 7.03 5.13 7.55 0.09 0.00 -
P/NAPS 1.19 1.51 1.64 2.09 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