[MQTECH] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.14%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,368 55,113 56,128 50,976 49,532 50,431 47,315 9.73%
PBT 7,823 8,418 7,845 7,500 6,960 6,654 6,173 17.15%
Tax -453 -477 -611 -1,064 -953 -864 -853 -34.49%
NP 7,370 7,941 7,234 6,436 6,007 5,790 5,320 24.34%
-
NP to SH 7,370 7,941 7,234 6,436 6,007 5,790 5,320 24.34%
-
Tax Rate 5.79% 5.67% 7.79% 14.19% 13.69% 12.98% 13.82% -
Total Cost 46,998 47,172 48,894 44,540 43,525 44,641 41,995 7.81%
-
Net Worth 40,641 36,411 34,663 33,306 32,268 31,014 28,391 27.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,219 1,152 1,152 1,152 1,152 1,126 1,126 5.44%
Div Payout % 16.54% 14.51% 15.93% 17.91% 19.19% 19.46% 21.18% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,641 36,411 34,663 33,306 32,268 31,014 28,391 27.09%
NOSH 203,207 191,640 192,574 114,848 115,244 114,868 113,564 47.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.56% 14.41% 12.89% 12.63% 12.13% 11.48% 11.24% -
ROE 18.13% 21.81% 20.87% 19.32% 18.62% 18.67% 18.74% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.75 28.76 29.15 44.39 42.98 43.90 41.66 -25.63%
EPS 3.63 4.14 3.76 5.60 5.21 5.04 4.68 -15.62%
DPS 0.60 0.60 0.60 1.00 1.00 1.00 0.99 -28.44%
NAPS 0.20 0.19 0.18 0.29 0.28 0.27 0.25 -13.85%
Adjusted Per Share Value based on latest NOSH - 114,848
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.32 26.68 27.17 24.68 23.98 24.42 22.91 9.71%
EPS 3.57 3.84 3.50 3.12 2.91 2.80 2.58 24.24%
DPS 0.59 0.56 0.56 0.56 0.56 0.55 0.55 4.80%
NAPS 0.1968 0.1763 0.1678 0.1612 0.1562 0.1502 0.1375 27.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.31 0.25 0.41 0.41 0.40 0.38 -
P/RPS 1.05 1.08 0.86 0.92 0.95 0.91 0.91 10.03%
P/EPS 7.72 7.48 6.66 7.32 7.87 7.94 8.11 -3.24%
EY 12.95 13.37 15.03 13.67 12.71 12.60 12.33 3.33%
DY 2.14 1.94 2.39 2.44 2.44 2.50 2.61 -12.42%
P/NAPS 1.40 1.63 1.39 1.41 1.46 1.48 1.52 -5.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 22/05/07 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 -
Price 0.25 0.28 0.33 0.44 0.40 0.39 0.37 -
P/RPS 0.93 0.97 1.13 0.99 0.93 0.89 0.89 2.98%
P/EPS 6.89 6.76 8.78 7.85 7.67 7.74 7.90 -8.73%
EY 14.51 14.80 11.38 12.74 13.03 12.92 12.66 9.54%
DY 2.40 2.15 1.81 2.27 2.50 2.56 2.68 -7.11%
P/NAPS 1.25 1.47 1.83 1.52 1.43 1.44 1.48 -10.67%

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