[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 51.72%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,639,658 780,446 3,001,534 2,311,495 1,508,705 711,697 2,319,025 -20.58%
PBT 330,289 153,150 553,888 408,539 267,303 127,385 550,302 -28.78%
Tax -30,816 -10,958 -33,265 -23,209 -16,013 -7,176 -44,424 -21.58%
NP 299,473 142,192 520,623 385,330 251,290 120,209 505,878 -29.42%
-
NP to SH 280,456 132,168 510,522 383,744 252,936 125,785 508,005 -32.62%
-
Tax Rate 9.33% 7.16% 6.01% 5.68% 5.99% 5.63% 8.07% -
Total Cost 1,340,185 638,254 2,480,911 1,926,165 1,257,415 591,488 1,813,147 -18.20%
-
Net Worth 5,715,931 5,693,360 5,574,859 5,270,161 5,270,160 5,270,159 5,055,741 8.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 208,775 73,353 - - 191,847 -
Div Payout % - - 40.89% 19.12% - - 37.76% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 5,715,931 5,693,360 5,574,859 5,270,161 5,270,160 5,270,159 5,055,741 8.50%
NOSH 5,645,913 5,645,913 5,645,913 5,645,913 5,645,904 5,645,904 5,645,904 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.26% 18.22% 17.35% 16.67% 16.66% 16.89% 21.81% -
ROE 4.91% 2.32% 9.16% 7.28% 4.80% 2.39% 10.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.06 13.83 53.19 40.97 26.74 12.61 41.10 -20.58%
EPS 4.97 2.34 9.05 6.80 4.48 2.23 9.00 -32.61%
DPS 0.00 0.00 3.70 1.30 0.00 0.00 3.40 -
NAPS 1.013 1.009 0.988 0.934 0.934 0.934 0.896 8.50%
Adjusted Per Share Value based on latest NOSH - 5,645,913
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.04 13.82 53.16 40.94 26.72 12.61 41.07 -20.58%
EPS 4.97 2.34 9.04 6.80 4.48 2.23 9.00 -32.61%
DPS 0.00 0.00 3.70 1.30 0.00 0.00 3.40 -
NAPS 1.0124 1.0084 0.9874 0.9334 0.9334 0.9334 0.8955 8.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.07 2.12 2.06 2.36 2.45 1.99 2.13 -
P/RPS 7.12 15.33 3.87 5.76 9.16 15.78 5.18 23.55%
P/EPS 41.65 90.51 22.77 34.70 54.66 89.27 23.66 45.64%
EY 2.40 1.10 4.39 2.88 1.83 1.12 4.23 -31.39%
DY 0.00 0.00 1.80 0.55 0.00 0.00 1.60 -
P/NAPS 2.04 2.10 2.09 2.53 2.62 2.13 2.38 -9.74%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 14/11/23 15/08/23 18/05/23 16/02/23 15/11/22 18/08/22 -
Price 1.86 2.11 2.26 2.20 2.58 2.03 2.42 -
P/RPS 6.40 15.26 4.25 5.37 9.65 16.09 5.89 5.67%
P/EPS 37.42 90.08 24.98 32.35 57.56 91.06 26.88 24.60%
EY 2.67 1.11 4.00 3.09 1.74 1.10 3.72 -19.78%
DY 0.00 0.00 1.64 0.59 0.00 0.00 1.40 -
P/NAPS 1.84 2.09 2.29 2.36 2.76 2.17 2.70 -22.50%

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