[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 51.84%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,508,705 711,697 2,319,025 1,643,371 1,049,945 505,453 1,609,925 -4.22%
PBT 267,303 127,385 550,302 423,622 282,161 142,701 595,009 -41.25%
Tax -16,013 -7,176 -44,424 -33,456 -23,000 -11,668 -51,945 -54.26%
NP 251,290 120,209 505,878 390,166 259,161 131,033 543,064 -40.09%
-
NP to SH 252,936 125,785 508,005 389,756 256,691 128,816 543,141 -39.83%
-
Tax Rate 5.99% 5.63% 8.07% 7.90% 8.15% 8.18% 8.73% -
Total Cost 1,257,415 591,488 1,813,147 1,253,205 790,784 374,420 1,066,861 11.54%
-
Net Worth 5,270,160 5,270,159 5,055,741 4,959,818 4,767,892 4,739,613 4,598,505 9.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 191,847 73,353 - - 174,912 -
Div Payout % - - 37.76% 18.82% - - 32.20% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,270,160 5,270,159 5,055,741 4,959,818 4,767,892 4,739,613 4,598,505 9.48%
NOSH 5,645,904 5,645,904 5,645,904 5,645,904 5,645,903 5,645,732 5,645,732 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.66% 16.89% 21.81% 23.74% 24.68% 25.92% 33.73% -
ROE 4.80% 2.39% 10.05% 7.86% 5.38% 2.72% 11.81% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.74 12.61 41.10 29.12 18.61 8.96 28.53 -4.21%
EPS 4.48 2.23 9.00 6.91 4.55 2.28 9.63 -39.87%
DPS 0.00 0.00 3.40 1.30 0.00 0.00 3.10 -
NAPS 0.934 0.934 0.896 0.879 0.845 0.84 0.815 9.48%
Adjusted Per Share Value based on latest NOSH - 5,645,904
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.72 12.61 41.07 29.11 18.60 8.95 28.51 -4.21%
EPS 4.48 2.23 9.00 6.90 4.55 2.28 9.62 -39.83%
DPS 0.00 0.00 3.40 1.30 0.00 0.00 3.10 -
NAPS 0.9334 0.9334 0.8955 0.8785 0.8445 0.8395 0.8145 9.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.45 1.99 2.13 2.74 2.62 2.39 2.89 -
P/RPS 9.16 15.78 5.18 9.41 14.08 26.68 10.13 -6.47%
P/EPS 54.66 89.27 23.66 39.67 57.59 104.69 30.02 48.94%
EY 1.83 1.12 4.23 2.52 1.74 0.96 3.33 -32.83%
DY 0.00 0.00 1.60 0.47 0.00 0.00 1.07 -
P/NAPS 2.62 2.13 2.38 3.12 3.10 2.85 3.55 -18.28%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 15/11/22 18/08/22 17/05/22 15/02/22 16/11/21 19/08/21 -
Price 2.58 2.03 2.42 2.28 2.88 2.88 2.60 -
P/RPS 9.65 16.09 5.89 7.83 15.48 32.15 9.11 3.90%
P/EPS 57.56 91.06 26.88 33.01 63.31 126.15 27.01 65.37%
EY 1.74 1.10 3.72 3.03 1.58 0.79 3.70 -39.44%
DY 0.00 0.00 1.40 0.57 0.00 0.00 1.19 -
P/NAPS 2.76 2.17 2.70 2.59 3.41 3.43 3.19 -9.17%

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