[MATRIX] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Revenue 773,888 710,439 570,198 302,913 33.40%
PBT 253,621 310,732 217,661 102,066 32.26%
Tax -70,422 -77,823 -59,798 -26,041 35.75%
NP 183,199 232,909 157,863 76,025 31.02%
-
NP to SH 183,199 232,909 157,863 76,025 31.02%
-
Tax Rate 27.77% 25.05% 27.47% 25.51% -
Total Cost 590,689 477,530 412,335 226,888 34.17%
-
Net Worth 952,006 774,465 612,449 23,108,462 -62.46%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Div 81,920 83,613 26,878 1,627,331 -60.08%
Div Payout % 44.72% 35.90% 17.03% 2,140.52% -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Net Worth 952,006 774,465 612,449 23,108,462 -62.46%
NOSH 566,670 526,847 303,192 23,108,462 -67.99%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
NP Margin 23.67% 32.78% 27.69% 25.10% -
ROE 19.24% 30.07% 25.78% 0.33% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
RPS 136.57 134.85 188.06 1.31 316.90%
EPS 32.33 44.21 52.07 0.33 309.01%
DPS 14.46 15.87 8.90 7.04 24.75%
NAPS 1.68 1.47 2.02 1.00 17.27%
Adjusted Per Share Value based on latest NOSH - 23,108,462
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
RPS 61.87 56.80 45.59 24.22 33.39%
EPS 14.65 18.62 12.62 6.08 31.02%
DPS 6.55 6.68 2.15 130.10 -60.07%
NAPS 0.7611 0.6192 0.4896 18.4747 -62.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 -
Price 2.60 2.29 4.20 2.54 -
P/RPS 1.90 1.70 2.23 193.77 -75.85%
P/EPS 8.04 5.18 8.07 772.06 -75.40%
EY 12.43 19.30 12.40 0.13 305.97%
DY 5.56 6.93 2.12 2.77 23.87%
P/NAPS 1.55 1.56 2.08 2.54 -14.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 CAGR
Date 15/11/16 17/11/15 19/08/14 - -
Price 2.48 2.44 3.20 0.00 -
P/RPS 1.82 1.81 1.70 0.00 -
P/EPS 7.67 5.52 6.15 0.00 -
EY 13.04 18.12 16.27 0.00 -
DY 5.83 6.50 2.78 0.00 -
P/NAPS 1.48 1.66 1.58 0.00 -

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
Post a Comment