[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 43.44%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,111,839 541,549 2,551,690 1,907,956 1,269,632 575,470 2,237,180 -37.17%
PBT 170,515 63,481 276,502 209,876 146,362 64,173 232,332 -18.58%
Tax -36,160 -11,334 -47,729 -36,293 -26,920 -13,831 -47,025 -16.02%
NP 134,355 52,147 228,773 173,583 119,442 50,342 185,307 -19.24%
-
NP to SH 129,651 49,905 215,869 163,633 114,080 47,673 193,298 -23.32%
-
Tax Rate 21.21% 17.85% 17.26% 17.29% 18.39% 21.55% 20.24% -
Total Cost 977,484 489,402 2,322,917 1,734,373 1,150,190 525,128 2,051,873 -38.92%
-
Net Worth 1,710,604 163,903,679 1,560,265 1,527,402 1,454,339 1,418,151 1,353,325 16.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 75,105 26,626 - - 79,043 -
Div Payout % - - 34.79% 16.27% - - 40.89% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,710,604 163,903,679 1,560,265 1,527,402 1,454,339 1,418,151 1,353,325 16.85%
NOSH 4,929,695 4,892,647 2,422,772 2,420,606 2,411,839 2,407,727 2,395,266 61.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.08% 9.63% 8.97% 9.10% 9.41% 8.75% 8.28% -
ROE 7.58% 0.03% 13.84% 10.71% 7.84% 3.36% 14.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.55 11.07 105.32 78.82 52.64 23.90 93.40 -61.12%
EPS 2.63 1.02 8.91 6.76 4.73 1.98 8.07 -52.54%
DPS 0.00 0.00 3.10 1.10 0.00 0.00 3.30 -
NAPS 0.347 33.50 0.644 0.631 0.603 0.589 0.565 -27.68%
Adjusted Per Share Value based on latest NOSH - 2,429,068
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.69 9.59 45.19 33.79 22.49 10.19 39.62 -37.17%
EPS 2.30 0.88 3.82 2.90 2.02 0.84 3.42 -23.18%
DPS 0.00 0.00 1.33 0.47 0.00 0.00 1.40 -
NAPS 0.303 29.03 0.2763 0.2705 0.2576 0.2512 0.2397 16.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.72 3.79 3.59 3.58 2.54 2.82 -
P/RPS 6.65 15.54 3.60 4.55 6.80 10.63 3.02 69.01%
P/EPS 57.03 168.63 42.54 53.11 75.69 128.28 34.94 38.50%
EY 1.75 0.59 2.35 1.88 1.32 0.78 2.86 -27.86%
DY 0.00 0.00 0.82 0.31 0.00 0.00 1.17 -
P/NAPS 4.32 0.05 5.89 5.69 5.94 4.31 4.99 -9.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 18/11/14 21/08/14 15/05/14 13/02/14 19/11/13 20/08/13 -
Price 1.70 1.50 1.77 3.73 3.26 2.98 2.68 -
P/RPS 7.54 13.55 1.68 4.73 6.19 12.47 2.87 90.06%
P/EPS 64.64 147.06 19.87 55.18 68.92 150.51 33.21 55.70%
EY 1.55 0.68 5.03 1.81 1.45 0.66 3.01 -35.67%
DY 0.00 0.00 1.75 0.29 0.00 0.00 1.23 -
P/NAPS 4.90 0.04 2.75 5.91 5.41 5.06 4.74 2.23%

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