[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 38.77%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,503,453 1,636,082 778,656 3,392,884 2,423,939 1,510,334 653,551 145.01%
PBT 479,263 331,123 186,356 448,768 326,880 207,192 95,656 193.08%
Tax -72,446 -46,674 -22,148 -75,654 -54,646 -32,781 -14,350 194.58%
NP 406,817 284,449 164,208 373,114 272,234 174,411 81,306 192.82%
-
NP to SH 395,525 276,688 160,925 370,644 267,096 172,694 81,336 187.30%
-
Tax Rate 15.12% 14.10% 11.88% 16.86% 16.72% 15.82% 15.00% -
Total Cost 2,096,636 1,351,633 614,448 3,019,770 2,151,705 1,335,923 572,245 137.85%
-
Net Worth 3,484,473 3,371,707 3,354,792 3,113,840 2,906,004 2,706,951 2,550,992 23.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 78,936 - - 142,762 64,103 - - -
Div Payout % 19.96% - - 38.52% 24.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,484,473 3,371,707 3,354,792 3,113,840 2,906,004 2,706,951 2,550,992 23.13%
NOSH 5,641,642 5,641,642 5,641,642 5,387,267 5,341,920 5,297,361 5,281,558 4.49%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.25% 17.39% 21.09% 11.00% 11.23% 11.55% 12.44% -
ROE 11.35% 8.21% 4.80% 11.90% 9.19% 6.38% 3.19% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.40 29.02 13.81 62.98 45.38 28.51 12.37 134.61%
EPS 7.02 4.91 2.86 6.88 5.00 3.26 1.54 175.17%
DPS 1.40 0.00 0.00 2.65 1.20 0.00 0.00 -
NAPS 0.618 0.598 0.595 0.578 0.544 0.511 0.483 17.87%
Adjusted Per Share Value based on latest NOSH - 5,507,872
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.34 28.98 13.79 60.09 42.93 26.75 11.58 144.95%
EPS 7.01 4.90 2.85 6.56 4.73 3.06 1.44 187.51%
DPS 1.40 0.00 0.00 2.53 1.14 0.00 0.00 -
NAPS 0.6172 0.5972 0.5942 0.5515 0.5147 0.4794 0.4518 23.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.07 2.51 2.00 1.92 1.77 1.54 1.46 -
P/RPS 6.91 8.65 14.48 3.05 3.90 5.40 11.80 -30.02%
P/EPS 43.76 51.15 70.07 27.91 35.40 47.24 94.81 -40.30%
EY 2.29 1.96 1.43 3.58 2.82 2.12 1.05 68.25%
DY 0.46 0.00 0.00 1.38 0.68 0.00 0.00 -
P/NAPS 4.97 4.20 3.36 3.32 3.25 3.01 3.02 39.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 14/02/18 21/11/17 16/08/17 16/05/17 14/02/17 22/11/16 -
Price 3.32 2.66 2.30 1.93 1.90 1.55 1.55 -
P/RPS 7.48 9.17 16.65 3.06 4.19 5.44 12.53 -29.12%
P/EPS 47.33 54.21 80.58 28.05 38.00 47.55 100.65 -39.55%
EY 2.11 1.84 1.24 3.56 2.63 2.10 0.99 65.69%
DY 0.42 0.00 0.00 1.37 0.63 0.00 0.00 -
P/NAPS 5.37 4.45 3.87 3.34 3.49 3.03 3.21 40.96%

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