[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -75.24%
YoY- -2.35%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,001,534 2,311,495 1,508,705 711,697 2,319,025 1,643,371 1,049,945 101.81%
PBT 553,888 408,539 267,303 127,385 550,302 423,622 282,161 56.97%
Tax -33,265 -23,209 -16,013 -7,176 -44,424 -33,456 -23,000 27.97%
NP 520,623 385,330 251,290 120,209 505,878 390,166 259,161 59.41%
-
NP to SH 510,522 383,744 252,936 125,785 508,005 389,756 256,691 58.34%
-
Tax Rate 6.01% 5.68% 5.99% 5.63% 8.07% 7.90% 8.15% -
Total Cost 2,480,911 1,926,165 1,257,415 591,488 1,813,147 1,253,205 790,784 114.75%
-
Net Worth 5,574,859 5,270,161 5,270,160 5,270,159 5,055,741 4,959,818 4,767,892 11.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 208,775 73,353 - - 191,847 73,353 - -
Div Payout % 40.89% 19.12% - - 37.76% 18.82% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,574,859 5,270,161 5,270,160 5,270,159 5,055,741 4,959,818 4,767,892 11.01%
NOSH 5,645,913 5,645,913 5,645,904 5,645,904 5,645,904 5,645,904 5,645,903 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.35% 16.67% 16.66% 16.89% 21.81% 23.74% 24.68% -
ROE 9.16% 7.28% 4.80% 2.39% 10.05% 7.86% 5.38% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 53.19 40.97 26.74 12.61 41.10 29.12 18.61 101.78%
EPS 9.05 6.80 4.48 2.23 9.00 6.91 4.55 58.35%
DPS 3.70 1.30 0.00 0.00 3.40 1.30 0.00 -
NAPS 0.988 0.934 0.934 0.934 0.896 0.879 0.845 11.01%
Adjusted Per Share Value based on latest NOSH - 5,645,904
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 53.16 40.94 26.72 12.61 41.07 29.11 18.60 101.78%
EPS 9.04 6.80 4.48 2.23 9.00 6.90 4.55 58.24%
DPS 3.70 1.30 0.00 0.00 3.40 1.30 0.00 -
NAPS 0.9874 0.9334 0.9334 0.9334 0.8955 0.8785 0.8445 11.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.06 2.36 2.45 1.99 2.13 2.74 2.62 -
P/RPS 3.87 5.76 9.16 15.78 5.18 9.41 14.08 -57.82%
P/EPS 22.77 34.70 54.66 89.27 23.66 39.67 57.59 -46.22%
EY 4.39 2.88 1.83 1.12 4.23 2.52 1.74 85.64%
DY 1.80 0.55 0.00 0.00 1.60 0.47 0.00 -
P/NAPS 2.09 2.53 2.62 2.13 2.38 3.12 3.10 -23.16%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 15/08/23 18/05/23 16/02/23 15/11/22 18/08/22 17/05/22 15/02/22 -
Price 2.26 2.20 2.58 2.03 2.42 2.28 2.88 -
P/RPS 4.25 5.37 9.65 16.09 5.89 7.83 15.48 -57.85%
P/EPS 24.98 32.35 57.56 91.06 26.88 33.01 63.31 -46.29%
EY 4.00 3.09 1.74 1.10 3.72 3.03 1.58 86.06%
DY 1.64 0.59 0.00 0.00 1.40 0.57 0.00 -
P/NAPS 2.29 2.36 2.76 2.17 2.70 2.59 3.41 -23.36%

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