[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 119.31%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 645,757 2,386,453 1,937,113 1,300,505 690,892 3,110,579 2,503,453 -59.44%
PBT 194,497 652,996 478,264 309,560 138,585 628,092 479,263 -45.15%
Tax -25,326 -100,679 -74,713 -51,217 -20,509 -99,799 -72,446 -50.34%
NP 169,171 552,317 403,551 258,343 118,076 528,293 406,817 -44.25%
-
NP to SH 164,635 535,836 395,128 251,422 114,643 510,371 395,525 -44.22%
-
Tax Rate 13.02% 15.42% 15.62% 16.55% 14.80% 15.89% 15.12% -
Total Cost 476,586 1,834,136 1,533,562 1,042,162 572,816 2,582,286 2,096,636 -62.72%
-
Net Worth 3,929,900 3,788,942 3,749,474 3,636,707 3,631,069 3,501,388 3,484,473 8.34%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 214,255 84,574 - - 180,425 78,936 -
Div Payout % - 39.99% 21.40% - - 35.35% 19.96% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,929,900 3,788,942 3,749,474 3,636,707 3,631,069 3,501,388 3,484,473 8.34%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 26.20% 23.14% 20.83% 19.86% 17.09% 16.98% 16.25% -
ROE 4.19% 14.14% 10.54% 6.91% 3.16% 14.58% 11.35% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.45 42.33 34.36 23.07 12.25 55.17 44.40 -59.45%
EPS 2.92 9.50 7.01 4.46 2.03 9.06 7.02 -44.24%
DPS 0.00 3.80 1.50 0.00 0.00 3.20 1.40 -
NAPS 0.697 0.672 0.665 0.645 0.644 0.621 0.618 8.34%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.44 42.27 34.31 23.03 12.24 55.09 44.34 -59.43%
EPS 2.92 9.49 7.00 4.45 2.03 9.04 7.01 -44.19%
DPS 0.00 3.79 1.50 0.00 0.00 3.20 1.40 -
NAPS 0.696 0.6711 0.6641 0.6441 0.6431 0.6202 0.6172 8.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.40 3.26 3.17 3.11 3.49 3.09 3.07 -
P/RPS 29.69 7.70 9.23 13.48 28.48 5.60 6.91 164.06%
P/EPS 116.44 34.30 45.23 69.74 171.64 34.14 43.76 91.90%
EY 0.86 2.92 2.21 1.43 0.58 2.93 2.29 -47.91%
DY 0.00 1.17 0.47 0.00 0.00 1.04 0.46 -
P/NAPS 4.88 4.85 4.77 4.82 5.42 4.98 4.97 -1.20%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 11/11/19 15/08/19 14/05/19 14/02/19 12/11/18 16/08/18 16/05/18 -
Price 3.43 3.52 3.07 2.99 3.32 3.35 3.32 -
P/RPS 29.95 8.32 8.94 12.96 27.09 6.07 7.48 151.93%
P/EPS 117.47 37.04 43.81 67.05 163.28 37.01 47.33 83.21%
EY 0.85 2.70 2.28 1.49 0.61 2.70 2.11 -45.42%
DY 0.00 1.08 0.49 0.00 0.00 0.96 0.42 -
P/NAPS 4.92 5.24 4.62 4.64 5.16 5.39 5.37 -5.66%

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