[DIALOG] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
08-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 0.11%
YoY- 32.18%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 329,962 313,608 321,834 309,004 297,266 296,936 316,596 2.78%
PBT 65,930 60,288 61,201 61,144 59,282 58,196 51,701 17.54%
Tax -17,528 -17,324 -19,796 -19,636 -17,818 -17,332 -14,886 11.47%
NP 48,402 42,964 41,405 41,508 41,464 40,864 36,815 19.95%
-
NP to SH 48,402 42,964 41,405 41,508 41,464 40,864 36,815 19.95%
-
Tax Rate 26.59% 28.74% 32.35% 32.11% 30.06% 29.78% 28.79% -
Total Cost 281,560 270,644 280,429 267,496 255,802 256,072 279,781 0.42%
-
Net Worth 166,814 156,388 145,452 139,315 131,486 120,512 109,910 31.96%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 6,914 13,748 9,036 4,586 - - 7,894 -8.43%
Div Payout % 14.29% 32.00% 21.83% 11.05% - - 21.44% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 166,814 156,388 145,452 139,315 131,486 120,512 109,910 31.96%
NOSH 86,432 85,928 86,066 85,997 61,156 61,173 60,724 26.45%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.67% 13.70% 12.87% 13.43% 13.95% 13.76% 11.63% -
ROE 29.02% 27.47% 28.47% 29.79% 31.53% 33.91% 33.50% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 381.76 364.97 373.94 359.32 486.08 485.40 521.37 -18.71%
EPS 56.00 50.00 40.10 48.27 67.80 66.80 43.32 18.61%
DPS 8.00 16.00 10.50 5.33 0.00 0.00 13.00 -27.58%
NAPS 1.93 1.82 1.69 1.62 2.15 1.97 1.81 4.36%
Adjusted Per Share Value based on latest NOSH - 85,942
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 5.86 5.57 5.71 5.49 5.28 5.27 5.62 2.81%
EPS 0.86 0.76 0.74 0.74 0.74 0.73 0.65 20.45%
DPS 0.12 0.24 0.16 0.08 0.00 0.00 0.14 -9.74%
NAPS 0.0296 0.0278 0.0258 0.0247 0.0233 0.0214 0.0195 31.97%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.48 0.42 0.43 0.44 0.79 0.83 0.84 -
P/RPS 0.13 0.12 0.11 0.12 0.16 0.17 0.16 -12.89%
P/EPS 0.86 0.84 0.89 0.91 1.17 1.24 1.39 -27.32%
EY 116.67 119.05 111.88 109.70 85.82 80.48 72.17 37.62%
DY 16.67 38.10 24.42 12.12 0.00 0.00 15.48 5.04%
P/NAPS 0.25 0.23 0.25 0.27 0.37 0.42 0.46 -33.32%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 30/01/02 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 31/07/00 -
Price 0.58 0.43 0.48 0.44 0.80 0.78 0.89 -
P/RPS 0.15 0.12 0.13 0.12 0.16 0.16 0.17 -7.98%
P/EPS 1.04 0.86 1.00 0.91 1.18 1.17 1.47 -20.55%
EY 96.55 116.28 100.23 109.70 84.75 85.64 68.12 26.09%
DY 13.79 37.21 21.88 12.12 0.00 0.00 14.61 -3.76%
P/NAPS 0.30 0.24 0.28 0.27 0.37 0.40 0.49 -27.83%

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