[DIALOG] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 4.08%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 3,337,937 3,272,164 3,114,624 3,392,884 3,231,918 3,020,668 2,614,204 17.71%
PBT 639,017 662,246 745,424 448,768 435,840 414,384 382,624 40.80%
Tax -96,594 -93,348 -88,592 -75,654 -72,861 -65,562 -57,400 41.52%
NP 542,422 568,898 656,832 373,114 362,978 348,822 325,224 40.68%
-
NP to SH 527,366 553,376 643,700 370,644 356,128 345,388 325,344 38.03%
-
Tax Rate 15.12% 14.10% 11.88% 16.86% 16.72% 15.82% 15.00% -
Total Cost 2,795,514 2,703,266 2,457,792 3,019,770 2,868,940 2,671,846 2,288,980 14.27%
-
Net Worth 3,484,473 3,371,707 3,354,792 3,113,840 2,906,004 2,706,951 2,550,992 23.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 105,248 - - 142,762 85,470 - - -
Div Payout % 19.96% - - 38.52% 24.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,484,473 3,371,707 3,354,792 3,113,840 2,906,004 2,706,951 2,550,992 23.13%
NOSH 5,641,642 5,641,642 5,641,642 5,387,267 5,341,920 5,297,361 5,281,558 4.49%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.25% 17.39% 21.09% 11.00% 11.23% 11.55% 12.44% -
ROE 15.13% 16.41% 19.19% 11.90% 12.25% 12.76% 12.75% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.20 58.03 55.24 62.98 60.50 57.02 49.50 12.68%
EPS 9.36 9.82 11.44 6.88 6.67 6.52 6.16 32.20%
DPS 1.87 0.00 0.00 2.65 1.60 0.00 0.00 -
NAPS 0.618 0.598 0.595 0.578 0.544 0.511 0.483 17.87%
Adjusted Per Share Value based on latest NOSH - 5,507,872
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.12 57.96 55.16 60.09 57.24 53.50 46.30 17.71%
EPS 9.34 9.80 11.40 6.56 6.31 6.12 5.76 38.06%
DPS 1.86 0.00 0.00 2.53 1.51 0.00 0.00 -
NAPS 0.6172 0.5972 0.5942 0.5515 0.5147 0.4794 0.4518 23.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.07 2.51 2.00 1.92 1.77 1.54 1.46 -
P/RPS 5.19 4.33 3.62 3.05 2.93 2.70 2.95 45.78%
P/EPS 32.82 25.57 17.52 27.91 26.55 23.62 23.70 24.26%
EY 3.05 3.91 5.71 3.58 3.77 4.23 4.22 -19.47%
DY 0.61 0.00 0.00 1.38 0.90 0.00 0.00 -
P/NAPS 4.97 4.20 3.36 3.32 3.25 3.01 3.02 39.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 14/02/18 21/11/17 16/08/17 16/05/17 14/02/17 22/11/16 -
Price 3.32 2.66 2.30 1.93 1.90 1.55 1.55 -
P/RPS 5.61 4.58 4.16 3.06 3.14 2.72 3.13 47.60%
P/EPS 35.50 27.10 20.15 28.05 28.50 23.77 25.16 25.82%
EY 2.82 3.69 4.96 3.56 3.51 4.21 3.97 -20.40%
DY 0.56 0.00 0.00 1.37 0.84 0.00 0.00 -
P/NAPS 5.37 4.45 3.87 3.34 3.49 3.03 3.21 40.96%

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