[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -70.7%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,139,146 867,196 584,422 308,852 1,104,521 746,554 476,825 78.99%
PBT 150,014 112,237 71,134 34,351 123,456 81,928 51,567 104.18%
Tax -25,354 -20,149 -12,825 -6,330 -21,971 -13,559 -8,241 111.96%
NP 124,660 92,088 58,309 28,021 101,485 68,369 43,326 102.68%
-
NP to SH 118,297 87,402 55,562 26,935 91,936 61,694 40,893 103.42%
-
Tax Rate 16.90% 17.95% 18.03% 18.43% 17.80% 16.55% 15.98% -
Total Cost 1,014,486 775,108 526,113 280,831 1,003,036 678,185 433,499 76.54%
-
Net Worth 477,629 491,022 459,535 460,546 307,752 419,687 406,129 11.45%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 61,007 25,533 - - 50,359 16,787 - -
Div Payout % 51.57% 29.21% - - 54.78% 27.21% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 477,629 491,022 459,535 460,546 307,752 419,687 406,129 11.45%
NOSH 1,967,983 1,964,089 1,392,531 1,395,595 1,398,877 1,398,956 1,400,445 25.53%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.94% 10.62% 9.98% 9.07% 9.19% 9.16% 9.09% -
ROE 24.77% 17.80% 12.09% 5.85% 29.87% 14.70% 10.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.88 44.15 41.97 22.13 78.96 53.37 34.05 42.57%
EPS 6.01 4.45 3.99 1.93 4.68 4.41 2.93 61.65%
DPS 3.10 1.30 0.00 0.00 3.60 1.20 0.00 -
NAPS 0.2427 0.25 0.33 0.33 0.22 0.30 0.29 -11.22%
Adjusted Per Share Value based on latest NOSH - 1,395,595
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.18 15.36 10.35 5.47 19.56 13.22 8.45 78.95%
EPS 2.10 1.55 0.98 0.48 1.63 1.09 0.72 104.53%
DPS 1.08 0.45 0.00 0.00 0.89 0.30 0.00 -
NAPS 0.0846 0.087 0.0814 0.0816 0.0545 0.0743 0.0719 11.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.10 1.32 1.23 1.09 0.85 0.80 -
P/RPS 1.81 2.49 3.15 5.56 1.38 1.59 2.35 -16.01%
P/EPS 17.47 24.72 33.08 63.73 16.59 19.27 27.40 -25.98%
EY 5.72 4.05 3.02 1.57 6.03 5.19 3.65 35.02%
DY 2.95 1.18 0.00 0.00 3.30 1.41 0.00 -
P/NAPS 4.33 4.40 4.00 3.73 4.95 2.83 2.76 35.12%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 -
Price 1.10 1.07 1.34 1.35 1.16 1.15 0.85 -
P/RPS 1.90 2.42 3.19 6.10 1.47 2.15 2.50 -16.76%
P/EPS 18.30 24.04 33.58 69.95 17.65 26.08 29.11 -26.67%
EY 5.46 4.16 2.98 1.43 5.67 3.83 3.44 36.18%
DY 2.82 1.21 0.00 0.00 3.10 1.04 0.00 -
P/NAPS 4.53 4.28 4.06 4.09 5.27 3.83 2.93 33.81%

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