[DIALOG] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 1.27%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 367,398 368,088 338,181 326,001 321,833 316,197 314,882 10.86%
PBT 75,321 76,568 64,525 61,724 61,201 63,804 60,246 16.10%
Tax -21,007 -22,003 -19,651 -19,794 -19,796 -19,410 -17,181 14.38%
NP 54,314 54,565 44,874 41,930 41,405 44,394 43,065 16.78%
-
NP to SH 54,314 54,565 44,874 41,930 41,405 44,394 43,065 16.78%
-
Tax Rate 27.89% 28.74% 30.45% 32.07% 32.35% 30.42% 28.52% -
Total Cost 313,084 313,523 293,307 284,071 280,428 271,803 271,817 9.90%
-
Net Worth 105,420 188,343 86,838 85,928 145,444 85,942 122,994 -9.79%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 12,924 9,031 12,468 12,468 9,031 8,299 4,861 92.26%
Div Payout % 23.80% 16.55% 27.79% 29.74% 21.81% 18.69% 11.29% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 105,420 188,343 86,838 85,928 145,444 85,942 122,994 -9.79%
NOSH 105,420 104,635 86,838 85,928 86,061 85,942 61,497 43.37%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.78% 14.82% 13.27% 12.86% 12.87% 14.04% 13.68% -
ROE 51.52% 28.97% 51.68% 48.80% 28.47% 51.66% 35.01% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 348.51 351.78 389.44 379.39 373.96 367.92 512.03 -22.67%
EPS 51.52 52.15 51.68 48.80 48.11 51.66 70.03 -18.55%
DPS 12.26 8.63 14.50 14.51 10.49 9.66 8.00 33.02%
NAPS 1.00 1.80 1.00 1.00 1.69 1.00 2.00 -37.08%
Adjusted Per Share Value based on latest NOSH - 85,928
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.52 6.53 6.00 5.79 5.71 5.61 5.59 10.83%
EPS 0.96 0.97 0.80 0.74 0.74 0.79 0.76 16.90%
DPS 0.23 0.16 0.22 0.22 0.16 0.15 0.09 87.24%
NAPS 0.0187 0.0334 0.0154 0.0153 0.0258 0.0153 0.0218 -9.74%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.61 0.58 0.48 0.42 0.43 0.44 0.79 -
P/RPS 0.18 0.16 0.12 0.11 0.11 0.12 0.15 12.96%
P/EPS 1.18 1.11 0.93 0.86 0.89 0.85 1.13 2.93%
EY 84.46 89.91 107.66 116.18 111.89 117.40 88.64 -3.17%
DY 20.10 14.88 30.21 34.55 24.41 21.95 10.13 58.10%
P/NAPS 0.61 0.32 0.48 0.42 0.25 0.44 0.40 32.59%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 08/05/01 06/02/01 -
Price 0.60 0.61 0.58 0.43 0.48 0.44 0.80 -
P/RPS 0.17 0.17 0.15 0.11 0.13 0.12 0.16 4.13%
P/EPS 1.16 1.17 1.12 0.88 1.00 0.85 1.14 1.16%
EY 85.87 85.49 89.10 113.48 100.23 117.40 87.53 -1.27%
DY 20.43 14.15 25.00 33.75 21.86 21.95 10.00 61.21%
P/NAPS 0.60 0.34 0.58 0.43 0.28 0.44 0.40 31.13%

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