[DIALOG] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 2.47%
YoY- 44.93%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,104,521 927,046 873,936 846,018 792,884 779,844 671,970 39.32%
PBT 123,456 102,412 99,870 98,682 97,293 92,393 78,774 34.96%
Tax -21,971 -16,631 -16,046 -15,972 -15,734 -15,016 -11,679 52.45%
NP 101,485 85,781 83,824 82,710 81,559 77,377 67,095 31.80%
-
NP to SH 91,936 78,051 79,510 77,444 75,577 71,998 62,275 29.68%
-
Tax Rate 17.80% 16.24% 16.07% 16.19% 16.17% 16.25% 14.83% -
Total Cost 1,003,036 841,265 790,112 763,308 711,325 702,467 604,875 40.14%
-
Net Worth 307,717 0 405,229 399,992 378,025 371,139 349,440 -8.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 50,321 44,630 43,277 43,277 43,277 31,846 30,223 40.52%
Div Payout % 54.74% 57.18% 54.43% 55.88% 57.26% 44.23% 48.53% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 307,717 0 405,229 399,992 378,025 371,139 349,440 -8.13%
NOSH 1,398,715 1,396,040 1,397,341 1,393,703 1,393,898 1,399,999 1,399,440 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.19% 9.25% 9.59% 9.78% 10.29% 9.92% 9.98% -
ROE 29.88% 0.00% 19.62% 19.36% 19.99% 19.40% 17.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.97 66.41 62.54 60.70 56.88 55.70 48.02 39.36%
EPS 6.57 5.59 5.69 5.56 5.42 5.14 4.45 29.69%
DPS 3.60 3.20 3.10 3.10 3.10 2.27 2.16 40.61%
NAPS 0.22 0.00 0.29 0.287 0.2712 0.2651 0.2497 -8.10%
Adjusted Per Share Value based on latest NOSH - 1,393,703
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.56 16.42 15.48 14.98 14.04 13.81 11.90 39.31%
EPS 1.63 1.38 1.41 1.37 1.34 1.28 1.10 30.00%
DPS 0.89 0.79 0.77 0.77 0.77 0.56 0.54 39.57%
NAPS 0.0545 0.00 0.0718 0.0708 0.067 0.0657 0.0619 -8.14%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.09 0.85 0.80 1.02 1.34 1.42 1.81 -
P/RPS 1.38 1.28 1.28 1.68 2.36 2.55 3.77 -48.86%
P/EPS 16.58 15.20 14.06 18.36 24.71 27.61 40.67 -45.04%
EY 6.03 6.58 7.11 5.45 4.05 3.62 2.46 81.89%
DY 3.30 3.76 3.88 3.04 2.31 1.60 1.19 97.50%
P/NAPS 4.95 0.00 2.76 3.55 4.94 5.36 7.25 -22.48%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 19/02/08 -
Price 1.16 1.15 0.85 0.88 1.10 1.52 1.54 -
P/RPS 1.47 1.73 1.36 1.45 1.93 2.73 3.21 -40.61%
P/EPS 17.65 20.57 14.94 15.84 20.29 29.56 34.61 -36.19%
EY 5.67 4.86 6.69 6.31 4.93 3.38 2.89 56.78%
DY 3.10 2.78 3.65 3.52 2.82 1.50 1.40 69.96%
P/NAPS 5.27 0.00 2.93 3.07 4.06 5.73 6.17 -9.98%

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