[MQTECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.83%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 56,128 50,976 49,532 50,431 47,315 46,638 42,021 21.22%
PBT 7,845 7,500 6,960 6,654 6,173 5,747 5,214 31.20%
Tax -611 -1,064 -953 -864 -853 -751 -894 -22.35%
NP 7,234 6,436 6,007 5,790 5,320 4,996 4,320 40.88%
-
NP to SH 7,234 6,436 6,007 5,790 5,320 4,996 4,320 40.88%
-
Tax Rate 7.79% 14.19% 13.69% 12.98% 13.82% 13.07% 17.15% -
Total Cost 48,894 44,540 43,525 44,641 41,995 41,642 37,701 18.86%
-
Net Worth 34,663 33,306 32,268 31,014 28,391 27,274 24,788 24.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,152 1,152 1,152 1,126 1,126 1,126 1,126 1.52%
Div Payout % 15.93% 17.91% 19.19% 19.46% 21.18% 22.55% 26.08% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 34,663 33,306 32,268 31,014 28,391 27,274 24,788 24.97%
NOSH 192,574 114,848 115,244 114,868 113,564 113,643 112,677 42.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.89% 12.63% 12.13% 11.48% 11.24% 10.71% 10.28% -
ROE 20.87% 19.32% 18.62% 18.67% 18.74% 18.32% 17.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.15 44.39 42.98 43.90 41.66 41.04 37.29 -15.10%
EPS 3.76 5.60 5.21 5.04 4.68 4.40 3.83 -1.21%
DPS 0.60 1.00 1.00 1.00 0.99 0.99 1.00 -28.79%
NAPS 0.18 0.29 0.28 0.27 0.25 0.24 0.22 -12.48%
Adjusted Per Share Value based on latest NOSH - 114,868
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.61 3.28 3.19 3.24 3.04 3.00 2.70 21.30%
EPS 0.47 0.41 0.39 0.37 0.34 0.32 0.28 41.10%
DPS 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.00%
NAPS 0.0223 0.0214 0.0208 0.02 0.0183 0.0175 0.016 24.69%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.41 0.41 0.40 0.38 0.39 0.38 -
P/RPS 0.86 0.92 0.95 0.91 0.91 0.95 1.02 -10.72%
P/EPS 6.66 7.32 7.87 7.94 8.11 8.87 9.91 -23.22%
EY 15.03 13.67 12.71 12.60 12.33 11.27 10.09 30.33%
DY 2.39 2.44 2.44 2.50 2.61 2.54 2.63 -6.16%
P/NAPS 1.39 1.41 1.46 1.48 1.52 1.63 1.73 -13.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 -
Price 0.33 0.44 0.40 0.39 0.37 0.38 0.39 -
P/RPS 1.13 0.99 0.93 0.89 0.89 0.93 1.05 5.00%
P/EPS 8.78 7.85 7.67 7.74 7.90 8.64 10.17 -9.30%
EY 11.38 12.74 13.03 12.92 12.66 11.57 9.83 10.22%
DY 1.81 2.27 2.50 2.56 2.68 2.61 2.56 -20.58%
P/NAPS 1.83 1.52 1.43 1.44 1.48 1.58 1.77 2.24%

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