[DIALOG] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -2.63%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 223,848 265,829 316,443 355,459 367,398 368,088 338,181 -24.10%
PBT 44,182 50,684 67,922 74,556 75,321 76,568 64,525 -22.36%
Tax -13,364 -17,663 -20,814 -21,672 -21,007 -22,003 -19,651 -22.72%
NP 30,818 33,021 47,108 52,884 54,314 54,565 44,874 -22.21%
-
NP to SH 30,818 33,021 47,108 52,884 54,314 54,565 44,874 -22.21%
-
Tax Rate 30.25% 34.85% 30.64% 29.07% 27.89% 28.74% 30.45% -
Total Cost 193,030 232,808 269,335 302,575 313,084 313,523 293,307 -24.39%
-
Net Worth 211,313 210,631 210,520 206,323 105,420 188,343 86,838 81.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,374 13,700 9,487 9,487 12,924 9,031 12,468 -43.02%
Div Payout % 17.44% 41.49% 20.14% 17.94% 23.80% 16.55% 27.79% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 211,313 210,631 210,520 206,323 105,420 188,343 86,838 81.21%
NOSH 105,656 105,315 105,260 105,806 105,420 104,635 86,838 14.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.77% 12.42% 14.89% 14.88% 14.78% 14.82% 13.27% -
ROE 14.58% 15.68% 22.38% 25.63% 51.52% 28.97% 51.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 211.86 252.41 300.63 335.95 348.51 351.78 389.44 -33.43%
EPS 29.17 31.35 44.75 49.98 51.52 52.15 51.68 -31.77%
DPS 5.10 13.00 9.00 8.97 12.26 8.63 14.50 -50.26%
NAPS 2.00 2.00 2.00 1.95 1.00 1.80 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 105,806
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.97 4.72 5.62 6.31 6.52 6.53 6.00 -24.12%
EPS 0.55 0.59 0.84 0.94 0.96 0.97 0.80 -22.15%
DPS 0.10 0.24 0.17 0.17 0.23 0.16 0.22 -40.96%
NAPS 0.0375 0.0374 0.0374 0.0366 0.0187 0.0334 0.0154 81.29%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.32 0.51 0.57 0.61 0.58 0.48 -
P/RPS 0.20 0.13 0.17 0.17 0.18 0.16 0.12 40.70%
P/EPS 1.44 1.02 1.14 1.14 1.18 1.11 0.93 33.94%
EY 69.45 97.98 87.75 87.69 84.46 89.91 107.66 -25.40%
DY 12.14 40.63 17.65 15.73 20.10 14.88 30.21 -45.63%
P/NAPS 0.21 0.16 0.26 0.29 0.61 0.32 0.48 -42.45%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 -
Price 0.50 0.32 0.42 0.59 0.60 0.61 0.58 -
P/RPS 0.24 0.13 0.14 0.18 0.17 0.17 0.15 36.91%
P/EPS 1.71 1.02 0.94 1.18 1.16 1.17 1.12 32.69%
EY 58.34 97.98 106.56 84.71 85.87 85.49 89.10 -24.65%
DY 10.20 40.63 21.43 15.20 20.43 14.15 25.00 -45.08%
P/NAPS 0.25 0.16 0.21 0.30 0.60 0.34 0.58 -43.02%

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