[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 37.03%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,907,956 1,269,632 575,470 2,237,180 1,556,586 920,017 416,950 175.88%
PBT 209,876 146,362 64,173 232,332 165,660 112,505 56,235 140.79%
Tax -36,293 -26,920 -13,831 -47,025 -32,342 -21,924 -11,010 121.65%
NP 173,583 119,442 50,342 185,307 133,318 90,581 45,225 145.34%
-
NP to SH 163,633 114,080 47,673 193,298 141,063 94,301 46,791 130.57%
-
Tax Rate 17.29% 18.39% 21.55% 20.24% 19.52% 19.49% 19.58% -
Total Cost 1,734,373 1,150,190 525,128 2,051,873 1,423,268 829,436 371,725 179.48%
-
Net Worth 1,527,402 1,454,339 1,418,151 1,353,325 1,317,863 1,259,195 1,236,849 15.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,626 - - 79,043 26,299 - - -
Div Payout % 16.27% - - 40.89% 18.64% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,527,402 1,454,339 1,418,151 1,353,325 1,317,863 1,259,195 1,236,849 15.11%
NOSH 2,420,606 2,411,839 2,407,727 2,395,266 2,390,898 2,311,299 2,304,975 3.32%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.10% 9.41% 8.75% 8.28% 8.56% 9.85% 10.85% -
ROE 10.71% 7.84% 3.36% 14.28% 10.70% 7.49% 3.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.82 52.64 23.90 93.40 65.10 39.81 18.09 167.00%
EPS 6.76 4.73 1.98 8.07 5.90 4.08 2.03 123.16%
DPS 1.10 0.00 0.00 3.30 1.10 0.00 0.00 -
NAPS 0.631 0.603 0.589 0.565 0.5512 0.5448 0.5366 11.41%
Adjusted Per Share Value based on latest NOSH - 2,407,142
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.79 22.49 10.19 39.62 27.57 16.29 7.38 175.98%
EPS 2.90 2.02 0.84 3.42 2.50 1.67 0.83 130.43%
DPS 0.47 0.00 0.00 1.40 0.47 0.00 0.00 -
NAPS 0.2705 0.2576 0.2512 0.2397 0.2334 0.223 0.2191 15.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.59 3.58 2.54 2.82 2.36 2.40 2.39 -
P/RPS 4.55 6.80 10.63 3.02 3.62 6.03 13.21 -50.89%
P/EPS 53.11 75.69 128.28 34.94 40.00 58.82 117.73 -41.20%
EY 1.88 1.32 0.78 2.86 2.50 1.70 0.85 69.83%
DY 0.31 0.00 0.00 1.17 0.47 0.00 0.00 -
P/NAPS 5.69 5.94 4.31 4.99 4.28 4.41 4.45 17.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 13/02/14 19/11/13 20/08/13 15/05/13 19/02/13 20/11/12 -
Price 3.73 3.26 2.98 2.68 2.79 2.34 2.41 -
P/RPS 4.73 6.19 12.47 2.87 4.29 5.88 13.32 -49.88%
P/EPS 55.18 68.92 150.51 33.21 47.29 57.35 118.72 -40.02%
EY 1.81 1.45 0.66 3.01 2.11 1.74 0.84 66.90%
DY 0.29 0.00 0.00 1.23 0.39 0.00 0.00 -
P/NAPS 5.91 5.41 5.06 4.74 5.06 4.30 4.49 20.12%

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