[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 49.02%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 867,196 584,422 308,852 1,104,521 746,554 476,825 236,543 137.94%
PBT 112,237 71,134 34,351 123,456 81,928 51,567 23,870 180.93%
Tax -20,149 -12,825 -6,330 -21,971 -13,559 -8,241 -3,701 209.79%
NP 92,088 58,309 28,021 101,485 68,369 43,326 20,169 175.47%
-
NP to SH 87,402 55,562 26,935 91,936 61,694 40,893 18,815 178.66%
-
Tax Rate 17.95% 18.03% 18.43% 17.80% 16.55% 15.98% 15.50% -
Total Cost 775,108 526,113 280,831 1,003,036 678,185 433,499 216,374 134.30%
-
Net Worth 491,022 459,535 460,546 307,752 419,687 406,129 399,992 14.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 25,533 - - 50,359 16,787 - - -
Div Payout % 29.21% - - 54.78% 27.21% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 491,022 459,535 460,546 307,752 419,687 406,129 399,992 14.66%
NOSH 1,964,089 1,392,531 1,395,595 1,398,877 1,398,956 1,400,445 1,393,703 25.72%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.62% 9.98% 9.07% 9.19% 9.16% 9.09% 8.53% -
ROE 17.80% 12.09% 5.85% 29.87% 14.70% 10.07% 4.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.15 41.97 22.13 78.96 53.37 34.05 16.97 89.27%
EPS 4.45 3.99 1.93 4.68 4.41 2.93 1.35 121.64%
DPS 1.30 0.00 0.00 3.60 1.20 0.00 0.00 -
NAPS 0.25 0.33 0.33 0.22 0.30 0.29 0.287 -8.79%
Adjusted Per Share Value based on latest NOSH - 1,398,715
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.36 10.35 5.47 19.56 13.22 8.45 4.19 137.93%
EPS 1.55 0.98 0.48 1.63 1.09 0.72 0.33 180.72%
DPS 0.45 0.00 0.00 0.89 0.30 0.00 0.00 -
NAPS 0.087 0.0814 0.0816 0.0545 0.0743 0.0719 0.0708 14.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.10 1.32 1.23 1.09 0.85 0.80 1.02 -
P/RPS 2.49 3.15 5.56 1.38 1.59 2.35 6.01 -44.45%
P/EPS 24.72 33.08 63.73 16.59 19.27 27.40 75.56 -52.55%
EY 4.05 3.02 1.57 6.03 5.19 3.65 1.32 111.29%
DY 1.18 0.00 0.00 3.30 1.41 0.00 0.00 -
P/NAPS 4.40 4.00 3.73 4.95 2.83 2.76 3.55 15.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 -
Price 1.07 1.34 1.35 1.16 1.15 0.85 0.88 -
P/RPS 2.42 3.19 6.10 1.47 2.15 2.50 5.18 -39.81%
P/EPS 24.04 33.58 69.95 17.65 26.08 29.11 65.19 -48.60%
EY 4.16 2.98 1.43 5.67 3.83 3.44 1.53 94.92%
DY 1.21 0.00 0.00 3.10 1.04 0.00 0.00 -
P/NAPS 4.28 4.06 4.09 5.27 3.83 2.93 3.07 24.82%

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