[DIALOG] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 6.39%
YoY- 25.51%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 326,001 321,833 316,197 314,882 317,933 316,596 311,685 3.03%
PBT 61,724 61,201 63,804 60,246 56,389 51,701 45,347 22.79%
Tax -19,794 -19,796 -19,410 -17,181 -15,909 -14,886 -11,066 47.30%
NP 41,930 41,405 44,394 43,065 40,480 36,815 34,281 14.35%
-
NP to SH 41,930 41,405 44,394 43,065 40,480 36,815 34,281 14.35%
-
Tax Rate 32.07% 32.35% 30.42% 28.52% 28.21% 28.79% 24.40% -
Total Cost 284,071 280,428 271,803 271,817 277,453 279,781 277,404 1.59%
-
Net Worth 85,928 145,444 85,942 122,994 61,173 109,990 60,466 26.37%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 12,468 9,031 8,299 4,861 4,861 4,861 8,990 24.33%
Div Payout % 29.74% 21.81% 18.69% 11.29% 12.01% 13.21% 26.23% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 85,928 145,444 85,942 122,994 61,173 109,990 60,466 26.37%
NOSH 85,928 86,061 85,942 61,497 61,173 60,768 60,466 26.37%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.86% 12.87% 14.04% 13.68% 12.73% 11.63% 11.00% -
ROE 48.80% 28.47% 51.66% 35.01% 66.17% 33.47% 56.69% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 379.39 373.96 367.92 512.03 519.72 520.99 515.47 -18.46%
EPS 48.80 48.11 51.66 70.03 66.17 60.58 56.69 -9.50%
DPS 14.51 10.49 9.66 8.00 7.95 8.00 14.87 -1.61%
NAPS 1.00 1.69 1.00 2.00 1.00 1.81 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 61,497
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.79 5.71 5.61 5.59 5.64 5.62 5.53 3.10%
EPS 0.74 0.74 0.79 0.76 0.72 0.65 0.61 13.73%
DPS 0.22 0.16 0.15 0.09 0.09 0.09 0.16 23.62%
NAPS 0.0153 0.0258 0.0153 0.0218 0.0109 0.0195 0.0107 26.89%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.42 0.43 0.44 0.79 0.83 0.84 1.18 -
P/RPS 0.11 0.11 0.12 0.15 0.16 0.16 0.23 -38.81%
P/EPS 0.86 0.89 0.85 1.13 1.25 1.39 2.08 -44.47%
EY 116.18 111.89 117.40 88.64 79.73 72.12 48.05 80.04%
DY 34.55 24.41 21.95 10.13 9.57 9.52 12.60 95.78%
P/NAPS 0.42 0.25 0.44 0.40 0.83 0.46 1.18 -49.74%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 31/07/00 - -
Price 0.43 0.48 0.44 0.80 0.78 0.89 0.00 -
P/RPS 0.11 0.13 0.12 0.16 0.15 0.17 0.00 -
P/EPS 0.88 1.00 0.85 1.14 1.18 1.47 0.00 -
EY 113.48 100.23 117.40 87.53 84.84 68.07 0.00 -
DY 33.75 21.86 21.95 10.00 10.19 8.99 0.00 -
P/NAPS 0.43 0.28 0.44 0.40 0.78 0.49 0.00 -

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