[DIALOG] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 0.58%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,168,844 1,235,408 1,104,521 995,405 953,650 946,172 790,507 29.69%
PBT 142,268 137,404 123,456 109,237 103,134 95,480 97,186 28.83%
Tax -25,650 -25,320 -21,971 -18,078 -16,482 -14,804 -15,627 39.02%
NP 116,618 112,084 101,485 91,158 86,652 80,676 81,559 26.83%
-
NP to SH 111,124 107,740 91,936 82,258 81,786 75,260 75,577 29.21%
-
Tax Rate 18.03% 18.43% 17.80% 16.55% 15.98% 15.50% 16.08% -
Total Cost 1,052,226 1,123,324 1,003,036 904,246 866,998 865,496 708,948 30.02%
-
Net Worth 459,535 460,546 307,752 419,687 406,129 399,992 379,039 13.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 50,359 22,383 - - 43,358 -
Div Payout % - - 54.78% 27.21% - - 57.37% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 459,535 460,546 307,752 419,687 406,129 399,992 379,039 13.65%
NOSH 1,392,531 1,395,595 1,398,877 1,398,956 1,400,445 1,393,703 1,398,669 -0.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.98% 9.07% 9.19% 9.16% 9.09% 8.53% 10.32% -
ROE 24.18% 23.39% 29.87% 19.60% 20.14% 18.82% 19.94% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 83.94 88.52 78.96 71.15 68.10 67.89 56.52 30.07%
EPS 7.98 7.72 4.68 5.88 5.86 5.40 5.40 29.64%
DPS 0.00 0.00 3.60 1.60 0.00 0.00 3.10 -
NAPS 0.33 0.33 0.22 0.30 0.29 0.287 0.271 13.99%
Adjusted Per Share Value based on latest NOSH - 1,396,040
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.70 21.88 19.56 17.63 16.89 16.76 14.00 29.69%
EPS 1.97 1.91 1.63 1.46 1.45 1.33 1.34 29.20%
DPS 0.00 0.00 0.89 0.40 0.00 0.00 0.77 -
NAPS 0.0814 0.0816 0.0545 0.0743 0.0719 0.0708 0.0671 13.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.32 1.23 1.09 0.85 0.80 1.02 1.34 -
P/RPS 1.57 1.39 1.38 1.19 1.17 1.50 2.37 -23.95%
P/EPS 16.54 15.93 16.59 14.46 13.70 18.89 24.80 -23.60%
EY 6.05 6.28 6.03 6.92 7.30 5.29 4.03 31.01%
DY 0.00 0.00 3.30 1.88 0.00 0.00 2.31 -
P/NAPS 4.00 3.73 4.95 2.83 2.76 3.55 4.94 -13.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 -
Price 1.34 1.35 1.16 1.15 0.85 0.88 1.10 -
P/RPS 1.60 1.53 1.47 1.62 1.25 1.30 1.95 -12.32%
P/EPS 16.79 17.49 17.65 19.56 14.55 16.30 20.36 -12.03%
EY 5.96 5.72 5.67 5.11 6.87 6.14 4.91 13.75%
DY 0.00 0.00 3.10 1.39 0.00 0.00 2.82 -
P/NAPS 4.06 4.09 5.27 3.83 2.93 3.07 4.06 0.00%

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
Post a Comment