[MQTECH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[MQTECH] MQ TECHNOLOGY BHD

Announcement Date

15-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 12.4%

YoY- 35.98%

Quarter Report

MQTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	58,230	54,368	55,113	56,128	50,976	49,532	50,431	10.05%
YoY %	7.10%	-1.35%	-1.81%	10.11%	2.92%	-1.78%	-	-
Horiz. %	115.46%	107.81%	109.28%	111.30%	101.08%	98.22%	100.00%	-
PBT	7,915	7,823	8,418	7,845	7,500	6,960	6,654	12.25%
YoY %	1.18%	-7.07%	7.30%	4.60%	7.76%	4.60%	-	-
Horiz. %	118.95%	117.57%	126.51%	117.90%	112.71%	104.60%	100.00%	-
Tax	-174	-453	-477	-611	-1,064	-953	-864	-65.60%
YoY %	61.59%	5.03%	21.93%	42.58%	-11.65%	-10.30%	-	-
Horiz. %	20.14%	52.43%	55.21%	70.72%	123.15%	110.30%	100.00%	-
NP	7,741	7,370	7,941	7,234	6,436	6,007	5,790	21.33%
YoY %	5.03%	-7.19%	9.77%	12.40%	7.14%	3.75%	-	-
Horiz. %	133.70%	127.29%	137.15%	124.94%	111.16%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,741	7,370	7,941	7,234	6,436	6,007	5,790	21.33%
YoY %	5.03%	-7.19%	9.77%	12.40%	7.14%	3.75%	-	-
Horiz. %	133.70%	127.29%	137.15%	124.94%	111.16%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.20%	5.79%	5.67%	7.79%	14.19%	13.69%	12.98%	-
YoY %	-62.00%	2.12%	-27.21%	-45.10%	3.65%	5.47%	-	-
Horiz. %	16.95%	44.61%	43.68%	60.02%	109.32%	105.47%	100.00%	-
Total Cost	50,489	46,998	47,172	48,894	44,540	43,525	44,641	8.54%
YoY %	7.43%	-0.37%	-3.52%	9.78%	2.33%	-2.50%	-	-
Horiz. %	113.10%	105.28%	105.67%	109.53%	99.77%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,159	40,641	36,411	34,663	33,306	32,268	31,014	30.32%
YoY %	13.58%	11.62%	5.04%	4.07%	3.22%	4.04%	-	-
Horiz. %	148.83%	131.04%	117.40%	111.77%	107.39%	104.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	1,219	1,219	1,152	1,152	1,152	1,152	1,126	5.42%
YoY %	0.00%	5.82%	0.00%	0.00%	0.00%	2.31%	-	-
Horiz. %	108.26%	108.26%	102.31%	102.31%	102.31%	102.31%	100.00%	-
Div Payout %	15.75%	16.54%	14.51%	15.93%	17.91%	19.19%	19.46%	-
YoY %	-4.78%	13.99%	-8.91%	-11.06%	-6.67%	-1.39%	-	-
Horiz. %	80.94%	84.99%	74.56%	81.86%	92.03%	98.61%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	46,159	40,641	36,411	34,663	33,306	32,268	31,014	30.32%
YoY %	13.58%	11.62%	5.04%	4.07%	3.22%	4.04%	-	-
Horiz. %	148.83%	131.04%	117.40%	111.77%	107.39%	104.04%	100.00%	-
NOSH	209,814	203,207	191,640	192,574	114,848	115,244	114,868	49.37%
YoY %	3.25%	6.04%	-0.49%	67.68%	-0.34%	0.33%	-	-
Horiz. %	182.66%	176.90%	166.83%	167.65%	99.98%	100.33%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	13.29%	13.56%	14.41%	12.89%	12.63%	12.13%	11.48%	-
YoY %	-1.99%	-5.90%	11.79%	2.06%	4.12%	5.66%	-	-
Horiz. %	115.77%	118.12%	125.52%	112.28%	110.02%	105.66%	100.00%	-
ROE	16.77%	18.13%	21.81%	20.87%	19.32%	18.62%	18.67%	-
YoY %	-7.50%	-16.87%	4.50%	8.02%	3.76%	-0.27%	-	-
Horiz. %	89.82%	97.11%	116.82%	111.78%	103.48%	99.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	27.75	26.75	28.76	29.15	44.39	42.98	43.90	-26.32%
YoY %	3.74%	-6.99%	-1.34%	-34.33%	3.28%	-2.10%	-	-
Horiz. %	63.21%	60.93%	65.51%	66.40%	101.12%	97.90%	100.00%	-
EPS	3.69	3.63	4.14	3.76	5.60	5.21	5.04	-18.75%
YoY %	1.65%	-12.32%	10.11%	-32.86%	7.49%	3.37%	-	-
Horiz. %	73.21%	72.02%	82.14%	74.60%	111.11%	103.37%	100.00%	-
DPS	0.58	0.60	0.60	0.60	1.00	1.00	1.00	-30.42%
YoY %	-3.33%	0.00%	0.00%	-40.00%	0.00%	0.00%	-	-
Horiz. %	58.00%	60.00%	60.00%	60.00%	100.00%	100.00%	100.00%	-
NAPS	0.22	0.20	0.19	0.18	0.29	0.28	0.27	-12.75%
YoY %	10.00%	5.26%	5.56%	-37.93%	3.57%	3.70%	-	-
Horiz. %	81.48%	74.07%	70.37%	66.67%	107.41%	103.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 192,574
RPS	28.19	26.32	26.68	27.17	24.68	23.98	24.42	10.03%
YoY %	7.10%	-1.35%	-1.80%	10.09%	2.92%	-1.80%	-	-
Horiz. %	115.44%	107.78%	109.25%	111.26%	101.06%	98.20%	100.00%	-
EPS	3.75	3.57	3.84	3.50	3.12	2.91	2.80	21.48%
YoY %	5.04%	-7.03%	9.71%	12.18%	7.22%	3.93%	-	-
Horiz. %	133.93%	127.50%	137.14%	125.00%	111.43%	103.93%	100.00%	-
DPS	0.59	0.59	0.56	0.56	0.56	0.56	0.55	4.78%
YoY %	0.00%	5.36%	0.00%	0.00%	0.00%	1.82%	-	-
Horiz. %	107.27%	107.27%	101.82%	101.82%	101.82%	101.82%	100.00%	-
NAPS	0.2235	0.1968	0.1763	0.1678	0.1612	0.1562	0.1502	30.30%
YoY %	13.57%	11.63%	5.07%	4.09%	3.20%	3.99%	-	-
Horiz. %	148.80%	131.03%	117.38%	111.72%	107.32%	103.99%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.24	0.28	0.31	0.25	0.41	0.41	0.40	-
P/RPS	0.86	1.05	1.08	0.86	0.92	0.95	0.91	-3.69%
YoY %	-18.10%	-2.78%	25.58%	-6.52%	-3.16%	4.40%	-	-
Horiz. %	94.51%	115.38%	118.68%	94.51%	101.10%	104.40%	100.00%	-
P/EPS	6.51	7.72	7.48	6.66	7.32	7.87	7.94	-12.38%
YoY %	-15.67%	3.21%	12.31%	-9.02%	-6.99%	-0.88%	-	-
Horiz. %	81.99%	97.23%	94.21%	83.88%	92.19%	99.12%	100.00%	-
EY	15.37	12.95	13.37	15.03	13.67	12.71	12.60	14.15%
YoY %	18.69%	-3.14%	-11.04%	9.95%	7.55%	0.87%	-	-
Horiz. %	121.98%	102.78%	106.11%	119.29%	108.49%	100.87%	100.00%	-
DY	2.42	2.14	1.94	2.39	2.44	2.44	2.50	-2.14%
YoY %	13.08%	10.31%	-18.83%	-2.05%	0.00%	-2.40%	-	-
Horiz. %	96.80%	85.60%	77.60%	95.60%	97.60%	97.60%	100.00%	-
P/NAPS	1.09	1.40	1.63	1.39	1.41	1.46	1.48	-18.43%
YoY %	-22.14%	-14.11%	17.27%	-1.42%	-3.42%	-1.35%	-	-
Horiz. %	73.65%	94.59%	110.14%	93.92%	95.27%	98.65%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	24/08/07	22/05/07	15/02/07	17/11/06	17/08/06	22/05/06	-
Price	0.22	0.25	0.28	0.33	0.44	0.40	0.39	-
P/RPS	0.79	0.93	0.97	1.13	0.99	0.93	0.89	-7.63%
YoY %	-15.05%	-4.12%	-14.16%	14.14%	6.45%	4.49%	-	-
Horiz. %	88.76%	104.49%	108.99%	126.97%	111.24%	104.49%	100.00%	-
P/EPS	5.96	6.89	6.76	8.78	7.85	7.67	7.74	-15.97%
YoY %	-13.50%	1.92%	-23.01%	11.85%	2.35%	-0.90%	-	-
Horiz. %	77.00%	89.02%	87.34%	113.44%	101.42%	99.10%	100.00%	-
EY	16.77	14.51	14.80	11.38	12.74	13.03	12.92	18.97%
YoY %	15.58%	-1.96%	30.05%	-10.68%	-2.23%	0.85%	-	-
Horiz. %	129.80%	112.31%	114.55%	88.08%	98.61%	100.85%	100.00%	-
DY	2.64	2.40	2.15	1.81	2.27	2.50	2.56	2.07%
YoY %	10.00%	11.63%	18.78%	-20.26%	-9.20%	-2.34%	-	-
Horiz. %	103.12%	93.75%	83.98%	70.70%	88.67%	97.66%	100.00%	-
P/NAPS	1.00	1.25	1.47	1.83	1.52	1.43	1.44	-21.56%
YoY %	-20.00%	-14.97%	-19.67%	20.39%	6.29%	-0.69%	-	-
Horiz. %	69.44%	86.81%	102.08%	127.08%	105.56%	99.31%	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