[DIALOG] QoQ TTM Result on 30-Jun-2001 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
02-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -6.73%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 368,088 338,181 326,001 321,833 316,197 314,882 317,933 10.26%
PBT 76,568 64,525 61,724 61,201 63,804 60,246 56,389 22.64%
Tax -22,003 -19,651 -19,794 -19,796 -19,410 -17,181 -15,909 24.15%
NP 54,565 44,874 41,930 41,405 44,394 43,065 40,480 22.04%
-
NP to SH 54,565 44,874 41,930 41,405 44,394 43,065 40,480 22.04%
-
Tax Rate 28.74% 30.45% 32.07% 32.35% 30.42% 28.52% 28.21% -
Total Cost 313,523 293,307 284,071 280,428 271,803 271,817 277,453 8.49%
-
Net Worth 188,343 86,838 85,928 145,444 85,942 122,994 61,173 111.78%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 9,031 12,468 12,468 9,031 8,299 4,861 4,861 51.18%
Div Payout % 16.55% 27.79% 29.74% 21.81% 18.69% 11.29% 12.01% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 188,343 86,838 85,928 145,444 85,942 122,994 61,173 111.78%
NOSH 104,635 86,838 85,928 86,061 85,942 61,497 61,173 43.07%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 14.82% 13.27% 12.86% 12.87% 14.04% 13.68% 12.73% -
ROE 28.97% 51.68% 48.80% 28.47% 51.66% 35.01% 66.17% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 351.78 389.44 379.39 373.96 367.92 512.03 519.72 -22.92%
EPS 52.15 51.68 48.80 48.11 51.66 70.03 66.17 -14.69%
DPS 8.63 14.50 14.51 10.49 9.66 8.00 7.95 5.62%
NAPS 1.80 1.00 1.00 1.69 1.00 2.00 1.00 48.02%
Adjusted Per Share Value based on latest NOSH - 86,061
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.52 5.99 5.77 5.70 5.60 5.58 5.63 10.28%
EPS 0.97 0.79 0.74 0.73 0.79 0.76 0.72 22.00%
DPS 0.16 0.22 0.22 0.16 0.15 0.09 0.09 46.80%
NAPS 0.0334 0.0154 0.0152 0.0258 0.0152 0.0218 0.0108 112.41%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.58 0.48 0.42 0.43 0.44 0.79 0.83 -
P/RPS 0.16 0.12 0.11 0.11 0.12 0.15 0.16 0.00%
P/EPS 1.11 0.93 0.86 0.89 0.85 1.13 1.25 -7.62%
EY 89.91 107.66 116.18 111.89 117.40 88.64 79.73 8.34%
DY 14.88 30.21 34.55 24.41 21.95 10.13 9.57 34.24%
P/NAPS 0.32 0.48 0.42 0.25 0.44 0.40 0.83 -47.05%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 14/05/02 30/01/02 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 -
Price 0.61 0.58 0.43 0.48 0.44 0.80 0.78 -
P/RPS 0.17 0.15 0.11 0.13 0.12 0.16 0.15 8.71%
P/EPS 1.17 1.12 0.88 1.00 0.85 1.14 1.18 -0.56%
EY 85.49 89.10 113.48 100.23 117.40 87.53 84.84 0.51%
DY 14.15 25.00 33.75 21.86 21.95 10.00 10.19 24.49%
P/NAPS 0.34 0.58 0.43 0.28 0.44 0.40 0.78 -42.53%

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