[MATRIX] YoY Cumulative Quarter Result on 31-Mar-2019 [#4]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 43.42%
YoY- 2.71%
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 886,818 1,127,693 1,282,335 1,047,949 812,286 774,978 912,225 -0.46%
PBT 270,657 335,050 339,103 297,614 294,069 260,312 357,307 -4.52%
Tax -70,000 -84,257 -107,467 -80,050 -82,237 -75,034 -96,115 -5.14%
NP 200,657 250,793 231,636 217,564 211,832 185,278 261,192 -4.29%
-
NP to SH 205,022 259,930 234,300 217,564 211,832 185,278 261,192 -3.95%
-
Tax Rate 25.86% 25.15% 31.69% 26.90% 27.97% 28.82% 26.90% -
Total Cost 686,161 876,900 1,050,699 830,385 600,454 589,700 651,033 0.87%
-
Net Worth 1,902,049 1,793,599 1,592,614 1,324,935 1,201,229 1,013,105 804,061 15.42%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 104,279 100,107 94,896 95,982 100,724 78,259 99,355 0.80%
Div Payout % 50.86% 38.51% 40.50% 44.12% 47.55% 42.24% 38.04% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,902,049 1,793,599 1,592,614 1,324,935 1,201,229 1,013,105 804,061 15.42%
NOSH 834,232 834,232 834,214 752,809 750,866 569,160 557,779 6.93%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 22.63% 22.24% 18.06% 20.76% 26.08% 23.91% 28.63% -
ROE 10.78% 14.49% 14.71% 16.42% 17.63% 18.29% 32.48% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 106.30 135.18 155.40 139.21 108.87 136.16 178.12 -8.23%
EPS 24.58 31.16 29.18 28.91 31.81 28.67 51.00 -11.44%
DPS 12.50 12.00 11.50 12.75 13.50 13.75 19.40 -7.06%
NAPS 2.28 2.15 1.93 1.76 1.61 1.78 1.57 6.41%
Adjusted Per Share Value based on latest NOSH - 752,809
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 70.87 90.12 102.48 83.75 64.91 61.93 72.90 -0.46%
EPS 16.38 20.77 18.72 17.39 16.93 14.81 20.87 -3.95%
DPS 8.33 8.00 7.58 7.67 8.05 6.25 7.94 0.80%
NAPS 1.52 1.4333 1.2727 1.0588 0.9599 0.8096 0.6426 15.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.37 1.93 1.57 1.89 1.99 2.54 2.48 -
P/RPS 2.23 1.43 1.01 1.36 1.83 1.87 1.39 8.19%
P/EPS 9.64 6.19 5.53 6.54 7.01 7.80 4.86 12.08%
EY 10.37 16.14 18.09 15.29 14.27 12.82 20.56 -10.77%
DY 5.27 6.22 7.32 6.75 6.78 5.41 7.82 -6.36%
P/NAPS 1.04 0.90 0.81 1.07 1.24 1.43 1.58 -6.72%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 25/05/21 09/07/20 31/05/19 23/05/18 16/05/17 19/05/16 -
Price 2.43 1.96 1.83 1.93 1.92 2.68 2.57 -
P/RPS 2.29 1.45 1.18 1.39 1.76 1.97 1.44 8.03%
P/EPS 9.89 6.29 6.45 6.68 6.76 8.23 5.04 11.88%
EY 10.11 15.90 15.52 14.97 14.79 12.15 19.84 -10.62%
DY 5.14 6.12 6.28 6.61 7.03 5.13 7.55 -6.20%
P/NAPS 1.07 0.91 0.95 1.10 1.19 1.51 1.64 -6.86%

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