[DIALOG] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.03%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 240,827 209,356 196,206 185,268 173,721 199,923 205,296 11.21%
PBT 46,495 47,696 50,676 50,101 44,602 43,271 40,210 10.15%
Tax -11,732 -11,989 -13,041 -12,558 -9,850 -11,644 -11,237 2.91%
NP 34,763 35,707 37,635 37,543 34,752 31,627 28,973 12.90%
-
NP to SH 34,763 35,707 37,635 37,543 34,752 31,627 28,973 12.90%
-
Tax Rate 25.23% 25.14% 25.73% 25.07% 22.08% 26.91% 27.95% -
Total Cost 206,064 173,649 158,571 147,725 138,969 168,296 176,323 10.93%
-
Net Worth 290,531 280,785 284,455 262,421 130,399 129,225 213,314 22.84%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 25,267 13,903 13,903 13,903 2,075 5,374 5,374 180.38%
Div Payout % 72.68% 38.94% 36.94% 37.03% 5.97% 16.99% 18.55% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 290,531 280,785 284,455 262,421 130,399 129,225 213,314 22.84%
NOSH 1,363,999 1,356,451 1,374,181 1,299,113 130,399 129,225 106,657 446.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.43% 17.06% 19.18% 20.26% 20.00% 15.82% 14.11% -
ROE 11.97% 12.72% 13.23% 14.31% 26.65% 24.47% 13.58% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.66 15.43 14.28 14.26 133.22 154.71 192.48 -79.62%
EPS 2.55 2.63 2.74 2.89 26.65 24.47 27.16 -79.31%
DPS 1.85 1.03 1.01 1.07 1.59 4.16 5.10 -49.10%
NAPS 0.213 0.207 0.207 0.202 1.00 1.00 2.00 -77.50%
Adjusted Per Share Value based on latest NOSH - 1,299,113
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.27 3.71 3.48 3.28 3.08 3.54 3.64 11.21%
EPS 0.62 0.63 0.67 0.66 0.62 0.56 0.51 13.89%
DPS 0.45 0.25 0.25 0.25 0.04 0.10 0.10 172.31%
NAPS 0.0515 0.0497 0.0504 0.0465 0.0231 0.0229 0.0378 22.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.47 0.53 0.44 0.47 0.50 0.43 0.51 -
P/RPS 2.66 3.43 3.08 3.30 0.38 0.28 0.26 370.60%
P/EPS 18.44 20.13 16.07 16.26 1.88 1.76 1.88 357.57%
EY 5.42 4.97 6.22 6.15 53.30 56.92 53.26 -78.17%
DY 3.94 1.93 2.30 2.28 3.18 9.67 10.00 -46.22%
P/NAPS 2.21 2.56 2.13 2.33 0.50 0.43 0.26 315.95%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 22/11/04 19/08/04 18/05/04 19/02/04 18/11/03 -
Price 0.42 0.51 0.46 0.41 0.44 0.48 0.50 -
P/RPS 2.38 3.30 3.22 2.87 0.33 0.31 0.26 337.00%
P/EPS 16.48 19.37 16.80 14.19 1.65 1.96 1.84 330.70%
EY 6.07 5.16 5.95 7.05 60.57 50.99 54.33 -76.77%
DY 4.41 2.01 2.20 2.61 3.62 8.67 10.20 -42.79%
P/NAPS 1.97 2.46 2.22 2.03 0.44 0.48 0.25 295.49%

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