[MATRIX] YoY Quarter Result on 30-Sep-2016 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -10.51%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Revenue 282,728 253,312 202,896 224,850 121,367 163,747 147,322 10.98%
PBT 79,460 74,425 71,010 62,817 40,206 58,550 40,588 11.33%
Tax -20,720 -21,483 -19,184 -16,350 -9,122 -16,103 -10,547 11.40%
NP 58,740 52,942 51,826 46,467 31,084 42,447 30,041 11.31%
-
NP to SH 58,740 52,942 51,826 46,467 31,084 42,447 30,041 11.31%
-
Tax Rate 26.08% 28.87% 27.02% 26.03% 22.69% 27.50% 25.99% -
Total Cost 223,988 200,370 151,070 178,383 90,283 121,300 117,281 10.89%
-
Net Worth 1,478,032 1,264,129 905,755 952,006 774,465 612,449 39,977,640 -40.97%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Div 23,839 24,454 19,494 18,416 18,439 11,369 16,175 6.39%
Div Payout % 40.58% 46.19% 37.62% 39.63% 59.32% 26.79% 53.85% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Net Worth 1,478,032 1,264,129 905,755 952,006 774,465 612,449 39,977,640 -40.97%
NOSH 822,809 752,808 599,837 566,670 526,847 303,192 23,108,462 -41.32%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
NP Margin 20.78% 20.90% 25.54% 20.67% 25.61% 25.92% 20.39% -
ROE 3.97% 4.19% 5.72% 4.88% 4.01% 6.93% 0.08% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
RPS 35.58 33.66 33.83 39.68 23.04 54.01 0.64 90.10%
EPS 7.39 7.04 8.64 8.20 5.90 14.00 0.13 90.78%
DPS 3.00 3.25 3.25 3.25 3.50 3.75 0.07 82.35%
NAPS 1.86 1.68 1.51 1.68 1.47 2.02 1.73 1.16%
Adjusted Per Share Value based on latest NOSH - 566,670
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
RPS 22.60 20.25 16.22 17.98 9.70 13.09 11.78 10.97%
EPS 4.70 4.23 4.14 3.71 2.49 3.39 2.40 11.34%
DPS 1.91 1.96 1.56 1.47 1.47 0.91 1.29 6.47%
NAPS 1.1817 1.0106 0.7241 0.7611 0.6192 0.4896 31.9612 -40.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 -
Price 1.89 2.09 2.16 2.60 2.29 4.20 2.54 -
P/RPS 5.31 6.21 6.39 6.55 9.94 7.78 398.42 -49.85%
P/EPS 25.57 29.70 25.00 31.71 38.81 30.00 1,953.85 -50.00%
EY 3.91 3.37 4.00 3.15 2.58 3.33 0.05 100.76%
DY 1.59 1.56 1.50 1.25 1.53 0.89 0.03 88.65%
P/NAPS 1.02 1.24 1.43 1.55 1.56 2.08 1.47 -5.67%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Date 20/11/19 14/11/18 23/11/17 15/11/16 17/11/15 19/08/14 26/08/13 -
Price 1.90 1.91 2.18 2.48 2.44 3.20 2.59 -
P/RPS 5.34 5.67 6.44 6.25 10.59 5.93 406.26 -49.97%
P/EPS 25.70 27.15 25.23 30.24 41.36 22.86 1,992.31 -50.12%
EY 3.89 3.68 3.96 3.31 2.42 4.38 0.05 100.59%
DY 1.58 1.70 1.49 1.31 1.43 1.17 0.03 88.46%
P/NAPS 1.02 1.14 1.44 1.48 1.66 1.58 1.50 -5.97%

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