[MATRIX] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
09-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 31.1%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,117,624 886,818 1,127,693 1,282,335 1,047,949 812,286 774,978 6.28%
PBT 273,290 270,657 335,050 339,103 297,614 294,069 260,312 0.81%
Tax -69,160 -70,000 -84,257 -107,467 -80,050 -82,237 -75,034 -1.34%
NP 204,130 200,657 250,793 231,636 217,564 211,832 185,278 1.62%
-
NP to SH 208,535 205,022 259,930 234,300 217,564 211,832 185,278 1.98%
-
Tax Rate 25.31% 25.86% 25.15% 31.69% 26.90% 27.97% 28.82% -
Total Cost 913,494 686,161 876,900 1,050,699 830,385 600,454 589,700 7.56%
-
Net Worth 1,989,644 1,902,049 1,793,599 1,592,614 1,324,935 1,201,229 1,013,105 11.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 115,749 104,279 100,107 94,896 95,982 100,724 78,259 6.73%
Div Payout % 55.51% 50.86% 38.51% 40.50% 44.12% 47.55% 42.24% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,989,644 1,902,049 1,793,599 1,592,614 1,324,935 1,201,229 1,013,105 11.90%
NOSH 1,251,348 834,232 834,232 834,214 752,809 750,866 569,160 14.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 18.26% 22.63% 22.24% 18.06% 20.76% 26.08% 23.91% -
ROE 10.48% 10.78% 14.49% 14.71% 16.42% 17.63% 18.29% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 89.31 106.30 135.18 155.40 139.21 108.87 136.16 -6.78%
EPS 16.66 24.58 31.16 29.18 28.91 31.81 28.67 -8.64%
DPS 9.25 12.50 12.00 11.50 12.75 13.50 13.75 -6.39%
NAPS 1.59 2.28 2.15 1.93 1.76 1.61 1.78 -1.86%
Adjusted Per Share Value based on latest NOSH - 834,214
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 89.35 70.90 90.16 102.52 83.78 64.94 61.96 6.28%
EPS 16.67 16.39 20.78 18.73 17.39 16.94 14.81 1.99%
DPS 9.25 8.34 8.00 7.59 7.67 8.05 6.26 6.72%
NAPS 1.5907 1.5206 1.4339 1.2733 1.0593 0.9604 0.81 11.89%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.45 2.37 1.93 1.57 1.89 1.99 2.54 -
P/RPS 1.62 2.23 1.43 1.01 1.36 1.83 1.87 -2.36%
P/EPS 8.70 9.64 6.19 5.53 6.54 7.01 7.80 1.83%
EY 11.49 10.37 16.14 18.09 15.29 14.27 12.82 -1.80%
DY 6.38 5.27 6.22 7.32 6.75 6.78 5.41 2.78%
P/NAPS 0.91 1.04 0.90 0.81 1.07 1.24 1.43 -7.25%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 25/05/21 09/07/20 31/05/19 23/05/18 16/05/17 -
Price 1.43 2.43 1.96 1.83 1.93 1.92 2.68 -
P/RPS 1.60 2.29 1.45 1.18 1.39 1.76 1.97 -3.40%
P/EPS 8.58 9.89 6.29 6.45 6.68 6.76 8.23 0.69%
EY 11.65 10.11 15.90 15.52 14.97 14.79 12.15 -0.69%
DY 6.47 5.14 6.12 6.28 6.61 7.03 5.13 3.94%
P/NAPS 0.90 1.07 0.91 0.95 1.10 1.19 1.51 -8.25%

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