[DIALOG] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 11.23%
YoY- 77.55%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 240,282 236,543 180,492 216,619 212,364 183,409 167,452 27.08%
PBT 27,697 23,870 20,484 27,819 26,509 22,481 15,584 46.46%
Tax -4,540 -3,701 -3,072 -4,733 -4,466 -3,463 -2,354 54.63%
NP 23,157 20,169 17,412 23,086 22,043 19,018 13,230 44.99%
-
NP to SH 22,078 18,815 16,357 22,260 20,012 16,948 12,778 43.75%
-
Tax Rate 16.39% 15.50% 15.00% 17.01% 16.85% 15.40% 15.11% -
Total Cost 217,125 216,374 163,080 193,533 190,321 164,391 154,222 25.48%
-
Net Worth 405,229 399,992 378,025 371,139 349,440 343,161 319,339 17.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 27,877 15,400 - - 16,446 -
Div Payout % - - 170.43% 69.18% - - 128.71% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 405,229 399,992 378,025 371,139 349,440 343,161 319,339 17.12%
NOSH 1,397,341 1,393,703 1,393,898 1,399,999 1,399,440 1,400,661 1,370,555 1.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.64% 8.53% 9.65% 10.66% 10.38% 10.37% 7.90% -
ROE 5.45% 4.70% 4.33% 6.00% 5.73% 4.94% 4.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.20 16.97 12.95 15.47 15.17 13.09 12.22 25.46%
EPS 1.58 1.35 1.18 1.59 1.43 1.21 0.90 45.27%
DPS 0.00 0.00 2.00 1.10 0.00 0.00 1.20 -
NAPS 0.29 0.287 0.2712 0.2651 0.2497 0.245 0.233 15.63%
Adjusted Per Share Value based on latest NOSH - 1,399,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.26 4.19 3.20 3.84 3.76 3.25 2.97 27.04%
EPS 0.39 0.33 0.29 0.39 0.35 0.30 0.23 41.96%
DPS 0.00 0.00 0.49 0.27 0.00 0.00 0.29 -
NAPS 0.0718 0.0708 0.067 0.0657 0.0619 0.0608 0.0566 17.10%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 1.02 1.34 1.42 1.81 1.72 1.88 -
P/RPS 4.65 6.01 10.35 9.18 11.93 13.14 15.39 -54.80%
P/EPS 50.63 75.56 114.19 89.31 126.57 142.15 201.65 -60.03%
EY 1.98 1.32 0.88 1.12 0.79 0.70 0.50 149.25%
DY 0.00 0.00 1.49 0.77 0.00 0.00 0.64 -
P/NAPS 2.76 3.55 4.94 5.36 7.25 7.02 8.07 -50.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 -
Price 0.85 0.88 1.10 1.52 1.54 1.69 1.58 -
P/RPS 4.94 5.18 8.50 9.82 10.15 12.91 12.93 -47.19%
P/EPS 53.80 65.19 93.74 95.60 107.69 139.67 169.47 -53.30%
EY 1.86 1.53 1.07 1.05 0.93 0.72 0.59 114.25%
DY 0.00 0.00 1.82 0.72 0.00 0.00 0.76 -
P/NAPS 2.93 3.07 4.06 5.73 6.17 6.90 6.78 -42.69%

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