[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 117.34%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 308,852 1,104,521 746,554 476,825 236,543 790,507 610,015 -36.44%
PBT 34,351 123,456 81,928 51,567 23,870 97,186 76,702 -41.43%
Tax -6,330 -21,971 -13,559 -8,241 -3,701 -15,627 -12,555 -36.62%
NP 28,021 101,485 68,369 43,326 20,169 81,559 64,147 -42.39%
-
NP to SH 26,935 91,936 61,694 40,893 18,815 75,577 59,220 -40.82%
-
Tax Rate 18.43% 17.80% 16.55% 15.98% 15.50% 16.08% 16.37% -
Total Cost 280,831 1,003,036 678,185 433,499 216,374 708,948 545,868 -35.76%
-
Net Worth 460,546 307,752 419,687 406,129 399,992 379,039 371,140 15.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 50,359 16,787 - - 43,358 15,400 -
Div Payout % - 54.78% 27.21% - - 57.37% 26.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 460,546 307,752 419,687 406,129 399,992 379,039 371,140 15.46%
NOSH 1,395,595 1,398,877 1,398,956 1,400,445 1,393,703 1,398,669 1,399,999 -0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.07% 9.19% 9.16% 9.09% 8.53% 10.32% 10.52% -
ROE 5.85% 29.87% 14.70% 10.07% 4.70% 19.94% 15.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.13 78.96 53.37 34.05 16.97 56.52 43.57 -36.31%
EPS 1.93 4.68 4.41 2.93 1.35 5.40 4.23 -40.70%
DPS 0.00 3.60 1.20 0.00 0.00 3.10 1.10 -
NAPS 0.33 0.22 0.30 0.29 0.287 0.271 0.2651 15.70%
Adjusted Per Share Value based on latest NOSH - 1,397,341
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.47 19.56 13.22 8.45 4.19 14.00 10.80 -36.43%
EPS 0.48 1.63 1.09 0.72 0.33 1.34 1.05 -40.62%
DPS 0.00 0.89 0.30 0.00 0.00 0.77 0.27 -
NAPS 0.0816 0.0545 0.0743 0.0719 0.0708 0.0671 0.0657 15.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.23 1.09 0.85 0.80 1.02 1.34 1.42 -
P/RPS 5.56 1.38 1.59 2.35 6.01 2.37 3.26 42.70%
P/EPS 63.73 16.59 19.27 27.40 75.56 24.80 33.57 53.25%
EY 1.57 6.03 5.19 3.65 1.32 4.03 2.98 -34.74%
DY 0.00 3.30 1.41 0.00 0.00 2.31 0.77 -
P/NAPS 3.73 4.95 2.83 2.76 3.55 4.94 5.36 -21.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 -
Price 1.35 1.16 1.15 0.85 0.88 1.10 1.52 -
P/RPS 6.10 1.47 2.15 2.50 5.18 1.95 3.49 45.05%
P/EPS 69.95 17.65 26.08 29.11 65.19 20.36 35.93 55.85%
EY 1.43 5.67 3.83 3.44 1.53 4.91 2.78 -35.77%
DY 0.00 3.10 1.04 0.00 0.00 2.82 0.72 -
P/NAPS 4.09 5.27 3.83 2.93 3.07 4.06 5.73 -20.11%

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