[DIALOG] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 4.87%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,064,672 1,055,216 1,139,146 1,156,261 1,168,844 1,235,408 1,104,521 -2.41%
PBT 177,042 166,144 150,014 149,649 142,268 137,404 123,456 27.08%
Tax -33,488 -30,020 -25,354 -26,865 -25,650 -25,320 -21,971 32.34%
NP 143,554 136,124 124,660 122,784 116,618 112,084 101,485 25.93%
-
NP to SH 138,178 132,376 118,297 116,536 111,124 107,740 91,936 31.11%
-
Tax Rate 18.92% 18.07% 16.90% 17.95% 18.03% 18.43% 17.80% -
Total Cost 921,118 919,092 1,014,486 1,033,477 1,052,226 1,123,324 1,003,036 -5.50%
-
Net Worth 516,204 506,592 477,629 491,022 459,535 460,546 307,752 41.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 61,007 34,044 - - 50,359 -
Div Payout % - - 51.57% 29.21% - - 54.78% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 516,204 506,592 477,629 491,022 459,535 460,546 307,752 41.03%
NOSH 1,962,755 1,958,224 1,967,983 1,964,090 1,392,531 1,395,595 1,398,877 25.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.48% 12.90% 10.94% 10.62% 9.98% 9.07% 9.19% -
ROE 26.77% 26.13% 24.77% 23.73% 24.18% 23.39% 29.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 54.24 53.89 57.88 58.87 83.94 88.52 78.96 -22.09%
EPS 7.04 6.76 6.01 5.93 7.98 7.72 4.68 31.18%
DPS 0.00 0.00 3.10 1.73 0.00 0.00 3.60 -
NAPS 0.263 0.2587 0.2427 0.25 0.33 0.33 0.22 12.60%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.86 18.69 20.18 20.48 20.70 21.88 19.56 -2.39%
EPS 2.45 2.34 2.10 2.06 1.97 1.91 1.63 31.11%
DPS 0.00 0.00 1.08 0.60 0.00 0.00 0.89 -
NAPS 0.0914 0.0897 0.0846 0.087 0.0814 0.0816 0.0545 41.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.79 1.12 1.05 1.10 1.32 1.23 1.09 -
P/RPS 3.30 2.08 1.81 1.87 1.57 1.39 1.38 78.53%
P/EPS 25.43 16.57 17.47 18.54 16.54 15.93 16.59 32.83%
EY 3.93 6.04 5.72 5.39 6.05 6.28 6.03 -24.77%
DY 0.00 0.00 2.95 1.58 0.00 0.00 3.30 -
P/NAPS 6.81 4.33 4.33 4.40 4.00 3.73 4.95 23.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 22/11/10 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 -
Price 2.13 1.44 1.10 1.07 1.34 1.35 1.16 -
P/RPS 3.93 2.67 1.90 1.82 1.60 1.53 1.47 92.28%
P/EPS 30.26 21.30 18.30 18.03 16.79 17.49 17.65 43.10%
EY 3.31 4.69 5.46 5.55 5.96 5.72 5.67 -30.08%
DY 0.00 0.00 2.82 1.62 0.00 0.00 3.10 -
P/NAPS 8.10 5.57 4.53 4.28 4.06 4.09 5.27 33.07%

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