[DIALOG] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 17.0%
YoY- 43.61%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 539,943 505,434 612,314 645,757 449,340 636,608 609,613 -7.77%
PBT 189,165 176,194 187,423 194,497 174,732 168,704 170,975 6.97%
Tax -21,584 -24,929 -27,345 -25,326 -25,966 -23,496 -30,708 -20.96%
NP 167,581 151,265 160,078 169,171 148,766 145,208 140,267 12.60%
-
NP to SH 156,676 151,038 158,014 164,635 140,708 143,706 136,779 9.48%
-
Tax Rate 11.41% 14.15% 14.59% 13.02% 14.86% 13.93% 17.96% -
Total Cost 372,362 354,169 452,236 476,586 300,574 491,400 469,346 -14.31%
-
Net Worth 4,132,878 4,070,857 3,963,729 3,929,900 3,788,942 3,749,474 3,636,707 8.90%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 107,127 67,659 - - 129,681 84,574 - -
Div Payout % 68.38% 44.80% - - 92.16% 58.85% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,132,878 4,070,857 3,963,729 3,929,900 3,788,942 3,749,474 3,636,707 8.90%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 31.04% 29.93% 26.14% 26.20% 33.11% 22.81% 23.01% -
ROE 3.79% 3.71% 3.99% 4.19% 3.71% 3.83% 3.76% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.58 8.96 10.86 11.45 7.97 11.29 10.81 -7.74%
EPS 2.78 2.68 2.80 2.92 2.50 2.55 2.43 9.39%
DPS 1.90 1.20 0.00 0.00 2.30 1.50 0.00 -
NAPS 0.733 0.722 0.703 0.697 0.672 0.665 0.645 8.90%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.56 8.95 10.85 11.44 7.96 11.28 10.80 -7.81%
EPS 2.77 2.68 2.80 2.92 2.49 2.55 2.42 9.43%
DPS 1.90 1.20 0.00 0.00 2.30 1.50 0.00 -
NAPS 0.732 0.721 0.702 0.696 0.6711 0.6641 0.6441 8.91%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.61 3.04 3.45 3.40 3.26 3.17 3.11 -
P/RPS 37.70 33.91 31.77 29.69 40.91 28.08 28.76 19.79%
P/EPS 129.91 113.48 123.10 116.44 130.63 124.37 128.20 0.88%
EY 0.77 0.88 0.81 0.86 0.77 0.80 0.78 -0.85%
DY 0.53 0.39 0.00 0.00 0.71 0.47 0.00 -
P/NAPS 4.92 4.21 4.91 4.88 4.85 4.77 4.82 1.37%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 14/05/20 13/02/20 11/11/19 15/08/19 14/05/19 14/02/19 -
Price 3.66 3.33 3.39 3.43 3.52 3.07 2.99 -
P/RPS 38.22 37.15 31.22 29.95 44.17 27.19 27.65 24.11%
P/EPS 131.71 124.31 120.96 117.47 141.05 120.45 123.25 4.52%
EY 0.76 0.80 0.83 0.85 0.71 0.83 0.81 -4.16%
DY 0.52 0.36 0.00 0.00 0.65 0.49 0.00 -
P/NAPS 4.99 4.61 4.82 4.92 5.24 4.62 4.64 4.97%

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