[MATRIX] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -4.86%
YoY- 216.32%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Revenue 670,405 737,887 781,196 553,773 155,591 56.69%
PBT 231,010 328,979 346,177 199,699 61,478 50.23%
Tax -63,194 -82,065 -86,667 -54,242 -15,494 54.07%
NP 167,816 246,914 259,510 145,457 45,984 48.89%
-
NP to SH 167,816 246,914 259,510 145,457 45,984 48.89%
-
Tax Rate 27.36% 24.95% 25.04% 27.16% 25.20% -
Total Cost 502,589 490,973 521,686 408,316 109,607 59.72%
-
Net Worth 914,313 766,941 751,334 578,249 117,593 87.88%
Dividend
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Div 81,943 81,277 76,573 31,684 9,739 92.50%
Div Payout % 48.83% 32.92% 29.51% 21.78% 21.18% -
Equity
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 914,313 766,941 751,334 578,249 117,593 87.88%
NOSH 564,391 459,246 458,130 301,171 72,143 88.24%
Ratio Analysis
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.03% 33.46% 33.22% 26.27% 29.55% -
ROE 18.35% 32.19% 34.54% 25.15% 39.10% -
Per Share
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 118.78 160.67 170.52 183.87 215.67 -16.75%
EPS 29.73 53.77 56.65 48.30 63.74 -20.90%
DPS 14.52 17.70 16.71 10.52 13.50 2.26%
NAPS 1.62 1.67 1.64 1.92 1.63 -0.18%
Adjusted Per Share Value based on latest NOSH - 301,171
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.57 58.97 62.43 44.25 12.43 56.70%
EPS 13.41 19.73 20.74 11.62 3.67 48.95%
DPS 6.55 6.50 6.12 2.53 0.78 92.38%
NAPS 0.7307 0.6129 0.6004 0.4621 0.094 87.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Date 30/06/16 30/06/15 31/03/15 31/03/14 - -
Price 2.48 3.10 2.80 3.80 0.00 -
P/RPS 2.09 1.93 1.64 2.07 0.00 -
P/EPS 8.34 5.77 4.94 7.87 0.00 -
EY 11.99 17.34 20.23 12.71 0.00 -
DY 5.85 5.71 5.97 2.77 0.00 -
P/NAPS 1.53 1.86 1.71 1.98 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/03/15 31/03/14 31/03/13 CAGR
Date 25/08/16 10/08/15 12/05/15 21/05/14 - -
Price 2.50 2.26 3.27 4.00 0.00 -
P/RPS 2.10 1.41 1.92 2.18 0.00 -
P/EPS 8.41 4.20 5.77 8.28 0.00 -
EY 11.89 23.79 17.32 12.07 0.00 -
DY 5.81 7.83 5.11 2.63 0.00 -
P/NAPS 1.54 1.35 1.99 2.08 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