[MQTECH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.75%
YoY- 39.05%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 55,113 56,128 50,976 49,532 50,431 47,315 46,638 11.78%
PBT 8,418 7,845 7,500 6,960 6,654 6,173 5,747 29.00%
Tax -477 -611 -1,064 -953 -864 -853 -751 -26.13%
NP 7,941 7,234 6,436 6,007 5,790 5,320 4,996 36.23%
-
NP to SH 7,941 7,234 6,436 6,007 5,790 5,320 4,996 36.23%
-
Tax Rate 5.67% 7.79% 14.19% 13.69% 12.98% 13.82% 13.07% -
Total Cost 47,172 48,894 44,540 43,525 44,641 41,995 41,642 8.67%
-
Net Worth 36,411 34,663 33,306 32,268 31,014 28,391 27,274 21.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,152 1,152 1,152 1,152 1,126 1,126 1,126 1.53%
Div Payout % 14.51% 15.93% 17.91% 19.19% 19.46% 21.18% 22.55% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,411 34,663 33,306 32,268 31,014 28,391 27,274 21.26%
NOSH 191,640 192,574 114,848 115,244 114,868 113,564 113,643 41.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.41% 12.89% 12.63% 12.13% 11.48% 11.24% 10.71% -
ROE 21.81% 20.87% 19.32% 18.62% 18.67% 18.74% 18.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.76 29.15 44.39 42.98 43.90 41.66 41.04 -21.12%
EPS 4.14 3.76 5.60 5.21 5.04 4.68 4.40 -3.98%
DPS 0.60 0.60 1.00 1.00 1.00 0.99 0.99 -28.40%
NAPS 0.19 0.18 0.29 0.28 0.27 0.25 0.24 -14.43%
Adjusted Per Share Value based on latest NOSH - 115,244
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.68 27.17 24.68 23.98 24.42 22.91 22.58 11.77%
EPS 3.84 3.50 3.12 2.91 2.80 2.58 2.42 36.08%
DPS 0.56 0.56 0.56 0.56 0.55 0.55 0.55 1.20%
NAPS 0.1763 0.1678 0.1612 0.1562 0.1502 0.1375 0.132 21.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.25 0.41 0.41 0.40 0.38 0.39 -
P/RPS 1.08 0.86 0.92 0.95 0.91 0.91 0.95 8.93%
P/EPS 7.48 6.66 7.32 7.87 7.94 8.11 8.87 -10.75%
EY 13.37 15.03 13.67 12.71 12.60 12.33 11.27 12.07%
DY 1.94 2.39 2.44 2.44 2.50 2.61 2.54 -16.45%
P/NAPS 1.63 1.39 1.41 1.46 1.48 1.52 1.63 0.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 -
Price 0.28 0.33 0.44 0.40 0.39 0.37 0.38 -
P/RPS 0.97 1.13 0.99 0.93 0.89 0.89 0.93 2.84%
P/EPS 6.76 8.78 7.85 7.67 7.74 7.90 8.64 -15.10%
EY 14.80 11.38 12.74 13.03 12.92 12.66 11.57 17.85%
DY 2.15 1.81 2.27 2.50 2.56 2.68 2.61 -12.13%
P/NAPS 1.47 1.83 1.52 1.43 1.44 1.48 1.58 -4.70%

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