[MATRIX] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[MATRIX] MATRIX CONCEPTS HOLDINGS BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- 2.17%

YoY- 19.28%

Quarter Report

Q Report (30.06.2018)Final (1).pdf

Latest QR

Upcoming QR

MATRIX's Result

MATRIX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
TTM Result
Revenue	1,129,106	1,195,857	1,066,410	869,470	757,054	670,405	781,196	6.06%
YoY %	-5.58%	12.14%	22.65%	14.85%	12.92%	-14.18%	-	-
Horiz. %	144.54%	153.08%	136.51%	111.30%	96.91%	85.82%	100.00%	-
PBT	335,001	308,769	302,625	300,028	252,836	231,010	346,177	-0.52%
YoY %	8.50%	2.03%	0.87%	18.67%	9.45%	-33.27%	-	-
Horiz. %	96.77%	89.19%	87.42%	86.67%	73.04%	66.73%	100.00%	-
Tax	-83,633	-101,881	-80,665	-83,596	-71,385	-63,194	-86,667	-0.56%
YoY %	17.91%	-26.30%	3.51%	-17.11%	-12.96%	27.08%	-	-
Horiz. %	96.50%	117.55%	93.07%	96.46%	82.37%	72.92%	100.00%	-
NP	251,368	206,888	221,960	216,432	181,451	167,816	259,510	-0.50%
YoY %	21.50%	-6.79%	2.55%	19.28%	8.12%	-35.33%	-	-
Horiz. %	96.86%	79.72%	85.53%	83.40%	69.92%	64.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	260,566	210,706	221,960	216,432	181,451	167,816	259,510	0.06%
YoY %	23.66%	-5.07%	2.55%	19.28%	8.12%	-35.33%	-	-
Horiz. %	100.41%	81.19%	85.53%	83.40%	69.92%	64.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.97%	33.00%	26.66%	27.86%	28.23%	27.36%	25.04%	-
YoY %	-24.33%	23.78%	-4.31%	-1.31%	3.18%	9.27%	-	-
Horiz. %	99.72%	131.79%	106.47%	111.26%	112.74%	109.27%	100.00%	-
Total Cost	877,738	988,969	844,450	653,038	575,603	502,589	521,686	8.67%
YoY %	-11.25%	17.11%	29.31%	13.45%	14.53%	-3.66%	-	-
Horiz. %	168.25%	189.57%	161.87%	125.18%	110.34%	96.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,793,599	1,635,060	1,392,668	1,233,453	1,056,529	914,313	751,334	14.92%
YoY %	9.70%	17.40%	12.91%	16.75%	15.55%	21.69%	-	-
Horiz. %	238.72%	217.62%	185.36%	164.17%	140.62%	121.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Dividend
Div	100,107	85,837	94,588	95,989	78,743	81,943	76,573	4.37%
YoY %	16.62%	-9.25%	-1.46%	21.90%	-3.91%	7.01%	-	-
Horiz. %	130.73%	112.10%	123.53%	125.36%	102.83%	107.01%	100.00%	-
Div Payout %	38.42%	40.74%	42.61%	44.35%	43.40%	48.83%	29.51%	-
YoY %	-5.69%	-4.39%	-3.92%	2.19%	-11.12%	65.47%	-	-
Horiz. %	130.19%	138.05%	144.39%	150.29%	147.07%	165.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Equity
Net Worth	1,793,599	1,635,060	1,392,668	1,233,453	1,056,529	914,313	751,334	14.92%
YoY %	9.70%	17.40%	12.91%	16.75%	15.55%	21.69%	-	-
Horiz. %	238.72%	217.62%	185.36%	164.17%	140.62%	121.69%	100.00%	-
NOSH	834,232	834,214	786,809	752,384	577,338	564,391	458,130	10.05%
YoY %	0.00%	6.02%	4.58%	30.32%	2.29%	23.19%	-	-
Horiz. %	182.10%	182.09%	171.74%	164.23%	126.02%	123.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Ratio Analysis
NP Margin	22.26%	17.30%	20.81%	24.89%	23.97%	25.03%	33.22%	-
YoY %	28.67%	-16.87%	-16.39%	3.84%	-4.23%	-24.65%	-	-
Horiz. %	67.01%	52.08%	62.64%	74.92%	72.16%	75.35%	100.00%	-
ROE	14.53%	12.89%	15.94%	17.55%	17.17%	18.35%	34.54%	-
YoY %	12.72%	-19.13%	-9.17%	2.21%	-6.43%	-46.87%	-	-
Horiz. %	42.07%	37.32%	46.15%	50.81%	49.71%	53.13%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Per Share
RPS	135.35	143.35	138.60	115.60	131.13	118.78	170.52	-3.62%
YoY %	-5.58%	3.43%	19.90%	-11.84%	10.40%	-30.34%	-	-
Horiz. %	79.37%	84.07%	81.28%	67.79%	76.90%	69.66%	100.00%	-
EPS	31.23	25.26	28.85	28.78	31.43	29.73	56.65	-9.08%
YoY %	23.63%	-12.44%	0.24%	-8.43%	5.72%	-47.52%	-	-
Horiz. %	55.13%	44.59%	50.93%	50.80%	55.48%	52.48%	100.00%	-
DPS	12.00	10.29	12.29	12.76	13.75	14.52	16.71	-5.15%
YoY %	16.62%	-16.27%	-3.68%	-7.20%	-5.30%	-13.11%	-	-
Horiz. %	71.81%	61.58%	73.55%	76.36%	82.29%	86.89%	100.00%	-
NAPS	2.15	1.96	1.81	1.64	1.83	1.62	1.64	4.42%
YoY %	9.69%	8.29%	10.37%	-10.38%	12.96%	-1.22%	-	-
Horiz. %	131.10%	119.51%	110.37%	100.00%	111.59%	98.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 752,384
RPS	90.23	95.57	85.22	69.48	60.50	53.57	62.43	6.06%
YoY %	-5.59%	12.15%	22.65%	14.84%	12.94%	-14.19%	-	-
Horiz. %	144.53%	153.08%	136.50%	111.29%	96.91%	85.81%	100.00%	-
EPS	20.82	16.84	17.74	17.30	14.50	13.41	20.74	0.06%
YoY %	23.63%	-5.07%	2.54%	19.31%	8.13%	-35.34%	-	-
Horiz. %	100.39%	81.20%	85.54%	83.41%	69.91%	64.66%	100.00%	-
DPS	8.00	6.86	7.56	7.67	6.29	6.55	6.12	4.37%
YoY %	16.62%	-9.26%	-1.43%	21.94%	-3.97%	7.03%	-	-
Horiz. %	130.72%	112.09%	123.53%	125.33%	102.78%	107.03%	100.00%	-
NAPS	1.4333	1.3066	1.1129	0.9857	0.8443	0.7307	0.6004	14.92%
YoY %	9.70%	17.40%	12.90%	16.75%	15.55%	21.70%	-	-
Horiz. %	238.72%	217.62%	185.36%	164.17%	140.62%	121.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	31/03/15	-
Price	1.97	1.81	1.90	1.99	2.74	2.48	2.80	-
P/RPS	1.46	1.26	1.37	1.72	2.09	2.09	1.64	-1.84%
YoY %	15.87%	-8.03%	-20.35%	-17.70%	0.00%	27.44%	-	-
Horiz. %	89.02%	76.83%	83.54%	104.88%	127.44%	127.44%	100.00%	-
P/EPS	6.31	7.17	6.59	6.92	8.72	8.34	4.94	3.99%
YoY %	-11.99%	8.80%	-4.77%	-20.64%	4.56%	68.83%	-	-
Horiz. %	127.73%	145.14%	133.40%	140.08%	176.52%	168.83%	100.00%	-
EY	15.85	13.95	15.18	14.46	11.47	11.99	20.23	-3.82%
YoY %	13.62%	-8.10%	4.98%	26.07%	-4.34%	-40.73%	-	-
Horiz. %	78.35%	68.96%	75.04%	71.48%	56.70%	59.27%	100.00%	-
DY	6.09	5.68	6.47	6.41	5.02	5.85	5.97	0.31%
YoY %	7.22%	-12.21%	0.94%	27.69%	-14.19%	-2.01%	-	-
Horiz. %	102.01%	95.14%	108.38%	107.37%	84.09%	97.99%	100.00%	-
P/NAPS	0.92	0.92	1.05	1.21	1.50	1.53	1.71	-9.43%
YoY %	0.00%	-12.38%	-13.22%	-19.33%	-1.96%	-10.53%	-	-
Horiz. %	53.80%	53.80%	61.40%	70.76%	87.72%	89.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	26/08/20	29/08/19	27/08/18	24/08/17	25/08/16	12/05/15	-
Price	2.05	1.74	1.89	2.10	2.75	2.50	3.27	-
P/RPS	1.51	1.21	1.36	1.82	2.10	2.10	1.92	-3.76%
YoY %	24.79%	-11.03%	-25.27%	-13.33%	0.00%	9.38%	-	-
Horiz. %	78.65%	63.02%	70.83%	94.79%	109.38%	109.38%	100.00%	-
P/EPS	6.56	6.89	6.55	7.30	8.75	8.41	5.77	2.07%
YoY %	-4.79%	5.19%	-10.27%	-16.57%	4.04%	45.75%	-	-
Horiz. %	113.69%	119.41%	113.52%	126.52%	151.65%	145.75%	100.00%	-
EY	15.24	14.52	15.26	13.70	11.43	11.89	17.32	-2.02%
YoY %	4.96%	-4.85%	11.39%	19.86%	-3.87%	-31.35%	-	-
Horiz. %	87.99%	83.83%	88.11%	79.10%	65.99%	68.65%	100.00%	-
DY	5.85	5.91	6.50	6.08	5.00	5.81	5.11	2.18%
YoY %	-1.02%	-9.08%	6.91%	21.60%	-13.94%	13.70%	-	-
Horiz. %	114.48%	115.66%	127.20%	118.98%	97.85%	113.70%	100.00%	-
P/NAPS	0.95	0.89	1.04	1.28	1.50	1.54	1.99	-11.14%
YoY %	6.74%	-14.42%	-18.75%	-14.67%	-2.60%	-22.61%	-	-
Horiz. %	47.74%	44.72%	52.26%	64.32%	75.38%	77.39%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos