[MQTECH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.49%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,976 49,532 50,431 47,315 46,638 42,021 16,121 115.28%
PBT 7,500 6,960 6,654 6,173 5,747 5,214 5,651 20.74%
Tax -1,064 -953 -864 -853 -751 -894 -262 154.32%
NP 6,436 6,007 5,790 5,320 4,996 4,320 5,389 12.55%
-
NP to SH 6,436 6,007 5,790 5,320 4,996 4,320 5,389 12.55%
-
Tax Rate 14.19% 13.69% 12.98% 13.82% 13.07% 17.15% 4.64% -
Total Cost 44,540 43,525 44,641 41,995 41,642 37,701 10,732 158.03%
-
Net Worth 33,306 32,268 31,014 28,391 27,274 24,788 26,185 17.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,152 1,152 1,126 1,126 1,126 1,126 - -
Div Payout % 17.91% 19.19% 19.46% 21.18% 22.55% 26.08% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 33,306 32,268 31,014 28,391 27,274 24,788 26,185 17.37%
NOSH 114,848 115,244 114,868 113,564 113,643 112,677 110,956 2.32%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.63% 12.13% 11.48% 11.24% 10.71% 10.28% 33.43% -
ROE 19.32% 18.62% 18.67% 18.74% 18.32% 17.43% 20.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.39 42.98 43.90 41.66 41.04 37.29 14.53 110.40%
EPS 5.60 5.21 5.04 4.68 4.40 3.83 4.86 9.89%
DPS 1.00 1.00 1.00 0.99 0.99 1.00 0.00 -
NAPS 0.29 0.28 0.27 0.25 0.24 0.22 0.236 14.71%
Adjusted Per Share Value based on latest NOSH - 113,564
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.68 23.98 24.42 22.91 22.58 20.34 7.80 115.37%
EPS 3.12 2.91 2.80 2.58 2.42 2.09 2.61 12.62%
DPS 0.56 0.56 0.55 0.55 0.55 0.55 0.00 -
NAPS 0.1612 0.1562 0.1502 0.1375 0.132 0.12 0.1268 17.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.41 0.40 0.38 0.39 0.38 0.41 -
P/RPS 0.92 0.95 0.91 0.91 0.95 1.02 2.82 -52.57%
P/EPS 7.32 7.87 7.94 8.11 8.87 9.91 8.44 -9.04%
EY 13.67 12.71 12.60 12.33 11.27 10.09 11.85 9.98%
DY 2.44 2.44 2.50 2.61 2.54 2.63 0.00 -
P/NAPS 1.41 1.46 1.48 1.52 1.63 1.73 1.74 -13.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 - -
Price 0.44 0.40 0.39 0.37 0.38 0.39 0.00 -
P/RPS 0.99 0.93 0.89 0.89 0.93 1.05 0.00 -
P/EPS 7.85 7.67 7.74 7.90 8.64 10.17 0.00 -
EY 12.74 13.03 12.92 12.66 11.57 9.83 0.00 -
DY 2.27 2.50 2.56 2.68 2.61 2.56 0.00 -
P/NAPS 1.52 1.43 1.44 1.48 1.58 1.77 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