[DIALOG] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -6.32%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 733,636 476,633 412,241 400,872 403,720 349,411 311,306 76.99%
PBT 89,924 58,970 57,848 58,372 60,340 53,236 45,888 56.53%
Tax -13,852 -7,386 -6,709 -7,272 -7,904 -6,381 -4,224 120.56%
NP 76,072 51,584 51,138 51,100 52,436 46,855 41,664 49.33%
-
NP to SH 67,792 49,280 48,669 47,930 51,164 44,834 40,108 41.84%
-
Tax Rate 15.40% 12.53% 11.60% 12.46% 13.10% 11.99% 9.21% -
Total Cost 657,564 425,049 361,102 349,772 351,284 302,556 269,642 81.07%
-
Net Worth 343,161 324,188 337,155 328,306 327,339 312,399 313,060 6.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 30,610 18,576 - - 49,110 18,148 -
Div Payout % - 62.11% 38.17% - - 109.54% 45.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,161 324,188 337,155 328,306 327,339 312,399 313,060 6.30%
NOSH 1,400,661 1,391,367 1,393,206 1,385,260 1,375,376 1,364,189 1,361,131 1.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.37% 10.82% 12.41% 12.75% 12.99% 13.41% 13.38% -
ROE 19.76% 15.20% 14.44% 14.60% 15.63% 14.35% 12.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.38 34.26 29.59 28.94 29.35 25.61 22.87 73.66%
EPS 4.84 3.54 3.49 3.46 3.72 3.29 2.95 39.06%
DPS 0.00 2.20 1.33 0.00 0.00 3.60 1.33 -
NAPS 0.245 0.233 0.242 0.237 0.238 0.229 0.23 4.29%
Adjusted Per Share Value based on latest NOSH - 1,379,506
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.99 8.44 7.30 7.10 7.15 6.19 5.51 77.04%
EPS 1.20 0.87 0.86 0.85 0.91 0.79 0.71 41.84%
DPS 0.00 0.54 0.33 0.00 0.00 0.87 0.32 -
NAPS 0.0608 0.0574 0.0597 0.0581 0.058 0.0553 0.0554 6.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.72 1.88 1.55 0.89 0.54 0.54 0.49 -
P/RPS 3.28 5.49 5.24 3.08 1.84 2.11 2.14 32.90%
P/EPS 35.54 53.08 44.37 25.72 14.52 16.43 16.63 65.83%
EY 2.81 1.88 2.25 3.89 6.89 6.09 6.01 -39.73%
DY 0.00 1.17 0.86 0.00 0.00 6.67 2.72 -
P/NAPS 7.02 8.07 6.40 3.76 2.27 2.36 2.13 121.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 15/05/07 26/02/07 21/11/06 22/08/06 18/05/06 -
Price 1.69 1.58 1.80 1.43 0.73 0.58 0.57 -
P/RPS 3.23 4.61 6.08 4.94 2.49 2.26 2.49 18.92%
P/EPS 34.92 44.61 51.53 41.33 19.62 17.65 19.34 48.22%
EY 2.86 2.24 1.94 2.42 5.10 5.67 5.17 -32.58%
DY 0.00 1.39 0.74 0.00 0.00 6.21 2.34 -
P/NAPS 6.90 6.78 7.44 6.03 3.07 2.53 2.48 97.69%

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