[DIALOG] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 17.79%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,225,163 1,212,118 1,176,830 1,104,521 927,046 873,936 846,018 28.02%
PBT 153,765 143,023 133,937 123,456 102,412 99,870 98,682 34.44%
Tax -28,560 -26,554 -24,600 -21,971 -16,631 -16,046 -15,972 47.37%
NP 125,205 116,469 109,337 101,485 85,781 83,824 82,710 31.87%
-
NP to SH 117,645 106,606 100,056 91,936 78,051 79,510 77,444 32.18%
-
Tax Rate 18.57% 18.57% 18.37% 17.80% 16.24% 16.07% 16.19% -
Total Cost 1,099,958 1,095,649 1,067,493 1,003,036 841,265 790,112 763,308 27.60%
-
Net Worth 494,409 0 0 307,717 0 405,229 399,992 15.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 59,278 50,321 50,321 50,321 44,630 43,277 43,277 23.35%
Div Payout % 50.39% 47.20% 50.29% 54.74% 57.18% 54.43% 55.88% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 494,409 0 0 307,717 0 405,229 399,992 15.18%
NOSH 1,977,639 1,389,708 1,395,595 1,398,715 1,396,040 1,397,341 1,393,703 26.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.22% 9.61% 9.29% 9.19% 9.25% 9.59% 9.78% -
ROE 23.80% 0.00% 0.00% 29.88% 0.00% 19.62% 19.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 61.95 87.22 84.32 78.97 66.41 62.54 60.70 1.36%
EPS 5.95 7.67 7.17 6.57 5.59 5.69 5.56 4.62%
DPS 3.00 3.60 3.60 3.60 3.20 3.10 3.10 -2.16%
NAPS 0.25 0.00 0.00 0.22 0.00 0.29 0.287 -8.79%
Adjusted Per Share Value based on latest NOSH - 1,398,715
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.70 21.47 20.84 19.56 16.42 15.48 14.98 28.05%
EPS 2.08 1.89 1.77 1.63 1.38 1.41 1.37 32.13%
DPS 1.05 0.89 0.89 0.89 0.79 0.77 0.77 22.99%
NAPS 0.0876 0.00 0.00 0.0545 0.00 0.0718 0.0708 15.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.10 1.32 1.23 1.09 0.85 0.80 1.02 -
P/RPS 1.78 1.51 1.46 1.38 1.28 1.28 1.68 3.93%
P/EPS 18.49 17.21 17.16 16.58 15.20 14.06 18.36 0.47%
EY 5.41 5.81 5.83 6.03 6.58 7.11 5.45 -0.49%
DY 2.72 2.73 2.93 3.30 3.76 3.88 3.04 -7.15%
P/NAPS 4.40 0.00 0.00 4.95 0.00 2.76 3.55 15.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 -
Price 1.07 1.34 1.35 1.16 1.15 0.85 0.88 -
P/RPS 1.73 1.54 1.60 1.47 1.73 1.36 1.45 12.50%
P/EPS 17.99 17.47 18.83 17.65 20.57 14.94 15.84 8.86%
EY 5.56 5.72 5.31 5.67 4.86 6.69 6.31 -8.09%
DY 2.80 2.69 2.67 3.10 2.78 3.65 3.52 -14.16%
P/NAPS 4.28 0.00 0.00 5.27 0.00 2.93 3.07 24.82%

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