[MATRIX] YoY Quarter Result on 30-Jun-2019 [#1]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- -17.18%

YoY- 8.77%

Quarter Report

Q Report (30.06.2019) (1).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	229,256	163,437	162,024	248,503	230,042	172,858	196,227	2.62%
YoY %	40.27%	0.87%	-34.80%	8.03%	33.08%	-11.91%	-	-
Horiz. %	116.83%	83.29%	82.57%	126.64%	117.23%	88.09%	100.00%	-
PBT	63,812	42,680	42,728	72,961	67,950	61,991	70,439	-1.63%
YoY %	49.51%	-0.11%	-41.44%	7.37%	9.61%	-11.99%	-	-
Horiz. %	90.59%	60.59%	60.66%	103.58%	96.47%	88.01%	100.00%	-
Tax	-17,618	-12,204	-12,827	-18,413	-17,798	-16,439	-18,515	-0.82%
YoY %	-44.36%	4.86%	30.34%	-3.46%	-8.27%	11.21%	-	-
Horiz. %	95.16%	65.91%	69.28%	99.45%	96.13%	88.79%	100.00%	-
NP	46,194	30,476	29,901	54,548	50,152	45,552	51,924	-1.92%
YoY %	51.58%	1.92%	-45.18%	8.77%	10.10%	-12.27%	-	-
Horiz. %	88.96%	58.69%	57.59%	105.05%	96.59%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,038	31,691	31,055	54,548	50,152	45,552	51,924	-1.63%
YoY %	48.43%	2.05%	-43.07%	8.77%	10.10%	-12.27%	-	-
Horiz. %	90.59%	61.03%	59.81%	105.05%	96.59%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.61%	28.59%	30.02%	25.24%	26.19%	26.52%	26.29%	-
YoY %	-3.43%	-4.76%	18.94%	-3.63%	-1.24%	0.87%	-	-
Horiz. %	105.02%	108.75%	114.19%	96.01%	99.62%	100.87%	100.00%	-
Total Cost	183,062	132,961	132,123	193,955	179,890	127,306	144,303	4.04%
YoY %	37.68%	0.63%	-31.88%	7.82%	41.31%	-11.78%	-	-
Horiz. %	126.86%	92.14%	91.56%	134.41%	124.66%	88.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,910,392	1,793,599	1,635,060	1,392,668	1,233,453	1,056,529	914,313	13.06%
YoY %	6.51%	9.70%	17.40%	12.91%	16.75%	15.55%	-	-
Horiz. %	208.94%	196.17%	178.83%	152.32%	134.90%	115.55%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	25,026	16,684	16,684	23,082	24,443	18,763	18,342	5.31%
YoY %	50.00%	0.00%	-27.72%	-5.57%	30.27%	2.30%	-	-
Horiz. %	136.44%	90.96%	90.96%	125.84%	133.26%	102.30%	100.00%	-
Div Payout %	53.21%	52.65%	53.72%	42.32%	48.74%	41.19%	35.33%	-
YoY %	1.06%	-1.99%	26.94%	-13.17%	18.33%	16.59%	-	-
Horiz. %	150.61%	149.02%	152.05%	119.78%	137.96%	116.59%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	1,910,392	1,793,599	1,635,060	1,392,668	1,233,453	1,056,529	914,313	13.06%
YoY %	6.51%	9.70%	17.40%	12.91%	16.75%	15.55%	-	-
Horiz. %	208.94%	196.17%	178.83%	152.32%	134.90%	115.55%	100.00%	-
NOSH	834,232	834,232	834,214	786,809	752,384	577,338	564,391	6.72%
YoY %	0.00%	0.00%	6.02%	4.58%	30.32%	2.29%	-	-
Horiz. %	147.81%	147.81%	147.81%	139.41%	133.31%	102.29%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	20.15%	18.65%	18.45%	21.95%	21.80%	26.35%	26.46%	-
YoY %	8.04%	1.08%	-15.95%	0.69%	-17.27%	-0.42%	-	-
Horiz. %	76.15%	70.48%	69.73%	82.96%	82.39%	99.58%	100.00%	-
ROE	2.46%	1.77%	1.90%	3.92%	4.07%	4.31%	5.68%	-
YoY %	38.98%	-6.84%	-51.53%	-3.69%	-5.57%	-24.12%	-	-
Horiz. %	43.31%	31.16%	33.45%	69.01%	71.65%	75.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	27.48	19.59	19.42	32.30	30.59	29.94	34.77	-3.84%
YoY %	40.28%	0.88%	-39.88%	5.59%	2.17%	-13.89%	-	-
Horiz. %	79.03%	56.34%	55.85%	92.90%	87.98%	86.11%	100.00%	-
EPS	5.64	3.80	3.72	7.09	6.67	7.89	9.20	-7.82%
YoY %	48.42%	2.15%	-47.53%	6.30%	-15.46%	-14.24%	-	-
Horiz. %	61.30%	41.30%	40.43%	77.07%	72.50%	85.76%	100.00%	-
DPS	3.00	2.00	2.00	3.00	3.25	3.25	3.25	-1.32%
YoY %	50.00%	0.00%	-33.33%	-7.69%	0.00%	0.00%	-	-
Horiz. %	92.31%	61.54%	61.54%	92.31%	100.00%	100.00%	100.00%	-
NAPS	2.29	2.15	1.96	1.81	1.64	1.83	1.62	5.93%
YoY %	6.51%	9.69%	8.29%	10.37%	-10.38%	12.96%	-	-
Horiz. %	141.36%	132.72%	120.99%	111.73%	101.23%	112.96%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 786,809
RPS	18.32	13.06	12.95	19.86	18.38	13.81	15.68	2.62%
YoY %	40.28%	0.85%	-34.79%	8.05%	33.09%	-11.93%	-	-
Horiz. %	116.84%	83.29%	82.59%	126.66%	117.22%	88.07%	100.00%	-
EPS	3.76	2.53	2.48	4.36	4.01	3.64	4.15	-1.63%
YoY %	48.62%	2.02%	-43.12%	8.73%	10.16%	-12.29%	-	-
Horiz. %	90.60%	60.96%	59.76%	105.06%	96.63%	87.71%	100.00%	-
DPS	2.00	1.33	1.33	1.84	1.95	1.50	1.47	5.26%
YoY %	50.38%	0.00%	-27.72%	-5.64%	30.00%	2.04%	-	-
Horiz. %	136.05%	90.48%	90.48%	125.17%	132.65%	102.04%	100.00%	-
NAPS	1.5267	1.4333	1.3066	1.1129	0.9857	0.8443	0.7307	13.06%
YoY %	6.52%	9.70%	17.40%	12.90%	16.75%	15.55%	-	-
Horiz. %	208.94%	196.15%	178.81%	152.31%	134.90%	115.55%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.36	1.97	1.81	1.90	1.99	2.74	2.48	-
P/RPS	8.59	10.06	9.32	5.88	6.51	9.15	7.13	3.15%
YoY %	-14.61%	7.94%	58.50%	-9.68%	-28.85%	28.33%	-	-
Horiz. %	120.48%	141.09%	130.72%	82.47%	91.30%	128.33%	100.00%	-
P/EPS	41.86	51.86	48.62	26.80	29.84	34.73	26.96	7.60%
YoY %	-19.28%	6.66%	81.42%	-10.19%	-14.08%	28.82%	-	-
Horiz. %	155.27%	192.36%	180.34%	99.41%	110.68%	128.82%	100.00%	-
EY	2.39	1.93	2.06	3.73	3.35	2.88	3.71	-7.06%
YoY %	23.83%	-6.31%	-44.77%	11.34%	16.32%	-22.37%	-	-
Horiz. %	64.42%	52.02%	55.53%	100.54%	90.30%	77.63%	100.00%	-
DY	1.27	1.02	1.10	1.58	1.63	1.19	1.31	-0.51%
YoY %	24.51%	-7.27%	-30.38%	-3.07%	36.97%	-9.16%	-	-
Horiz. %	96.95%	77.86%	83.97%	120.61%	124.43%	90.84%	100.00%	-
P/NAPS	1.03	0.92	0.92	1.05	1.21	1.50	1.53	-6.37%
YoY %	11.96%	0.00%	-12.38%	-13.22%	-19.33%	-1.96%	-	-
Horiz. %	67.32%	60.13%	60.13%	68.63%	79.08%	98.04%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/22	25/08/21	26/08/20	29/08/19	27/08/18	24/08/17	25/08/16	-
Price	2.29	2.06	1.74	1.89	2.10	2.75	2.50	-
P/RPS	8.33	10.51	8.96	5.85	6.87	9.18	7.19	2.48%
YoY %	-20.74%	17.30%	53.16%	-14.85%	-25.16%	27.68%	-	-
Horiz. %	115.86%	146.18%	124.62%	81.36%	95.55%	127.68%	100.00%	-
P/EPS	40.61	54.23	46.74	26.66	31.49	34.85	27.17	6.92%
YoY %	-25.12%	16.02%	75.32%	-15.34%	-9.64%	28.27%	-	-
Horiz. %	149.47%	199.60%	172.03%	98.12%	115.90%	128.27%	100.00%	-
EY	2.46	1.84	2.14	3.75	3.18	2.87	3.68	-6.48%
YoY %	33.70%	-14.02%	-42.93%	17.92%	10.80%	-22.01%	-	-
Horiz. %	66.85%	50.00%	58.15%	101.90%	86.41%	77.99%	100.00%	-
DY	1.31	0.97	1.15	1.59	1.55	1.18	1.30	0.12%
YoY %	35.05%	-15.65%	-27.67%	2.58%	31.36%	-9.23%	-	-
Horiz. %	100.77%	74.62%	88.46%	122.31%	119.23%	90.77%	100.00%	-
P/NAPS	1.00	0.96	0.89	1.04	1.28	1.50	1.54	-6.94%
YoY %	4.17%	7.87%	-14.42%	-18.75%	-14.67%	-2.60%	-	-
Horiz. %	64.94%	62.34%	57.79%	67.53%	83.12%	97.40%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 15:25:00

EMA 5

5 Mins

BUY

2024-07-04 15:20:00

EMA 5

5 Mins

SELL

2024-07-04 15:10:00

EMA 5

5 Mins

BUY

2024-07-04 15:05:00

EMA 5

5 Mins

SELL

2024-07-04 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

929

PTRANS

PERAK TRANSIT BERHAD

928

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

HLIND

HONG LEONG INDUSTRIES BHD

823

YTLPOWR

YTL POWER INTERNATIONAL BHD

750

JCY

JCY INTERNATIONAL BERHAD

674

GENTING

GENTING BHD

611

WCT

WCT HOLDINGS BERHAD

603

PBBANK

PUBLIC BANK BHD

562

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.79

+0.51

126,483,900

AHB-WC

0.075

0.00

100,362,000

HSI-HWW

0.22

-0.015

87,431,800

DATAPRP

0.19

+0.02

84,551,900

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

69,263,300

HSI-HWE

0.115

-0.015

68,350,900

HSI-CXV

0.12

+0.005

66,552,800

APPASIA

0.16

0.00

59,783,600

More active Stocks

OFB

0.79

+0.51

126,483,900

WPRTS

4.47

+0.23

2,472,800

MPI

39.92

+0.24

87,000

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

63,300

SKBSHUT

1.05

+0.155

9,611,200

PIE

6.41

+0.14

299,400

F&N

31.74

0.00

32,500

SKBSHUT-WA

0.545

+0.125

14,526,900

THETA

1.98

+0.10

6,371,600

More gainer Stocks

DLADY

35.68

-0.40

24,500

HEIM

22.18

-0.32

131,200

TOYOVEN

1.08

-0.30

8,921,700

ALLIANZ

22.04

-0.20

15,800

KLK

20.38

-0.18

409,100

AJI

15.24

-0.18

103,900

PETDAG

17.28

-0.12

401,700

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

22,500

VITROX

4.01

-0.11

2,683,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More