[MATRIX] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 4.16%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 353,137 302,208 250,810 388,249 472,143 278,945 170,364 12.90%
PBT 86,895 69,473 75,057 95,204 95,222 83,486 63,639 5.32%
Tax -22,260 -14,909 -14,374 -21,772 -42,307 -17,621 -19,742 2.01%
NP 64,635 54,564 60,683 73,432 52,915 65,865 43,897 6.65%
-
NP to SH 60,603 56,555 61,079 78,473 55,579 65,865 43,897 5.51%
-
Tax Rate 25.62% 21.46% 19.15% 22.87% 44.43% 21.11% 31.02% -
Total Cost 288,502 247,644 190,127 314,817 419,228 213,080 126,467 14.72%
-
Net Worth 2,114,779 1,989,644 1,902,049 1,793,599 1,592,614 1,324,935 1,201,229 9.87%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 31,283 28,155 31,283 33,369 20,629 24,466 26,113 3.05%
Div Payout % 51.62% 49.78% 51.22% 42.52% 37.12% 37.15% 59.49% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,114,779 1,989,644 1,902,049 1,793,599 1,592,614 1,324,935 1,201,229 9.87%
NOSH 1,251,348 1,251,348 834,232 834,232 834,214 752,809 750,866 8.87%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.30% 18.06% 24.19% 18.91% 11.21% 23.61% 25.77% -
ROE 2.87% 2.84% 3.21% 4.38% 3.49% 4.97% 3.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.22 24.15 30.06 46.54 57.22 37.05 22.83 3.59%
EPS 4.84 4.52 7.32 9.41 6.74 8.75 5.88 -3.18%
DPS 2.50 2.25 3.75 4.00 2.50 3.25 3.50 -5.44%
NAPS 1.69 1.59 2.28 2.15 1.93 1.76 1.61 0.81%
Adjusted Per Share Value based on latest NOSH - 834,232
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.22 24.15 20.04 31.03 37.73 22.29 13.61 12.91%
EPS 4.84 4.52 4.88 6.27 4.44 5.26 3.51 5.49%
DPS 2.50 2.25 2.50 2.67 1.65 1.96 2.09 3.02%
NAPS 1.69 1.59 1.52 1.4333 1.2727 1.0588 0.9599 9.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.80 1.45 2.37 1.93 1.57 1.89 1.99 -
P/RPS 6.38 6.00 7.88 4.15 2.74 5.10 8.72 -5.06%
P/EPS 37.17 32.08 32.37 20.52 23.31 21.60 33.82 1.58%
EY 2.69 3.12 3.09 4.87 4.29 4.63 2.96 -1.58%
DY 1.39 1.55 1.58 2.07 1.59 1.72 1.76 -3.85%
P/NAPS 1.07 0.91 1.04 0.90 0.81 1.07 1.24 -2.42%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 24/05/23 25/05/22 25/05/21 09/07/20 31/05/19 23/05/18 -
Price 1.82 1.43 2.43 1.96 1.83 1.93 1.92 -
P/RPS 6.45 5.92 8.08 4.21 3.20 5.21 8.41 -4.32%
P/EPS 37.58 31.64 33.19 20.84 27.17 22.06 32.63 2.37%
EY 2.66 3.16 3.01 4.80 3.68 4.53 3.06 -2.30%
DY 1.37 1.57 1.54 2.04 1.37 1.68 1.82 -4.61%
P/NAPS 1.08 0.90 1.07 0.91 0.95 1.10 1.19 -1.60%

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