[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -77.54%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,386,453 1,937,113 1,300,505 690,892 3,110,579 2,503,453 1,636,082 28.70%
PBT 652,996 478,264 309,560 138,585 628,092 479,263 331,123 57.45%
Tax -100,679 -74,713 -51,217 -20,509 -99,799 -72,446 -46,674 67.18%
NP 552,317 403,551 258,343 118,076 528,293 406,817 284,449 55.82%
-
NP to SH 535,836 395,128 251,422 114,643 510,371 395,525 276,688 55.55%
-
Tax Rate 15.42% 15.62% 16.55% 14.80% 15.89% 15.12% 14.10% -
Total Cost 1,834,136 1,533,562 1,042,162 572,816 2,582,286 2,096,636 1,351,633 22.63%
-
Net Worth 3,788,942 3,749,474 3,636,707 3,631,069 3,501,388 3,484,473 3,371,707 8.11%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 214,255 84,574 - - 180,425 78,936 - -
Div Payout % 39.99% 21.40% - - 35.35% 19.96% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 3,788,942 3,749,474 3,636,707 3,631,069 3,501,388 3,484,473 3,371,707 8.11%
NOSH 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.14% 20.83% 19.86% 17.09% 16.98% 16.25% 17.39% -
ROE 14.14% 10.54% 6.91% 3.16% 14.58% 11.35% 8.21% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.33 34.36 23.07 12.25 55.17 44.40 29.02 28.70%
EPS 9.50 7.01 4.46 2.03 9.06 7.02 4.91 55.46%
DPS 3.80 1.50 0.00 0.00 3.20 1.40 0.00 -
NAPS 0.672 0.665 0.645 0.644 0.621 0.618 0.598 8.11%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.27 34.31 23.03 12.24 55.09 44.34 28.98 28.70%
EPS 9.49 7.00 4.45 2.03 9.04 7.01 4.90 55.56%
DPS 3.79 1.50 0.00 0.00 3.20 1.40 0.00 -
NAPS 0.6711 0.6641 0.6441 0.6431 0.6202 0.6172 0.5972 8.11%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.26 3.17 3.11 3.49 3.09 3.07 2.51 -
P/RPS 7.70 9.23 13.48 28.48 5.60 6.91 8.65 -7.48%
P/EPS 34.30 45.23 69.74 171.64 34.14 43.76 51.15 -23.44%
EY 2.92 2.21 1.43 0.58 2.93 2.29 1.96 30.53%
DY 1.17 0.47 0.00 0.00 1.04 0.46 0.00 -
P/NAPS 4.85 4.77 4.82 5.42 4.98 4.97 4.20 10.09%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 14/05/19 14/02/19 12/11/18 16/08/18 16/05/18 14/02/18 -
Price 3.52 3.07 2.99 3.32 3.35 3.32 2.66 -
P/RPS 8.32 8.94 12.96 27.09 6.07 7.48 9.17 -6.29%
P/EPS 37.04 43.81 67.05 163.28 37.01 47.33 54.21 -22.47%
EY 2.70 2.28 1.49 0.61 2.70 2.11 1.84 29.22%
DY 1.08 0.49 0.00 0.00 0.96 0.42 0.00 -
P/NAPS 5.24 4.62 4.64 5.16 5.39 5.37 4.45 11.54%

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