[DIALOG] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 7.02%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 355,459 367,398 368,088 338,181 326,001 321,833 316,197 8.10%
PBT 74,556 75,321 76,568 64,525 61,724 61,201 63,804 10.92%
Tax -21,672 -21,007 -22,003 -19,651 -19,794 -19,796 -19,410 7.61%
NP 52,884 54,314 54,565 44,874 41,930 41,405 44,394 12.36%
-
NP to SH 52,884 54,314 54,565 44,874 41,930 41,405 44,394 12.36%
-
Tax Rate 29.07% 27.89% 28.74% 30.45% 32.07% 32.35% 30.42% -
Total Cost 302,575 313,084 313,523 293,307 284,071 280,428 271,803 7.40%
-
Net Worth 206,323 105,420 188,343 86,838 85,928 145,444 85,942 79.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 9,487 12,924 9,031 12,468 12,468 9,031 8,299 9.32%
Div Payout % 17.94% 23.80% 16.55% 27.79% 29.74% 21.81% 18.69% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 206,323 105,420 188,343 86,838 85,928 145,444 85,942 79.19%
NOSH 105,806 105,420 104,635 86,838 85,928 86,061 85,942 14.85%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.88% 14.78% 14.82% 13.27% 12.86% 12.87% 14.04% -
ROE 25.63% 51.52% 28.97% 51.68% 48.80% 28.47% 51.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 335.95 348.51 351.78 389.44 379.39 373.96 367.92 -5.87%
EPS 49.98 51.52 52.15 51.68 48.80 48.11 51.66 -2.17%
DPS 8.97 12.26 8.63 14.50 14.51 10.49 9.66 -4.81%
NAPS 1.95 1.00 1.80 1.00 1.00 1.69 1.00 56.01%
Adjusted Per Share Value based on latest NOSH - 86,838
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.31 6.52 6.53 6.00 5.79 5.71 5.61 8.14%
EPS 0.94 0.96 0.97 0.80 0.74 0.74 0.79 12.27%
DPS 0.17 0.23 0.16 0.22 0.22 0.16 0.15 8.69%
NAPS 0.0366 0.0187 0.0334 0.0154 0.0153 0.0258 0.0153 78.77%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.57 0.61 0.58 0.48 0.42 0.43 0.44 -
P/RPS 0.17 0.18 0.16 0.12 0.11 0.11 0.12 26.11%
P/EPS 1.14 1.18 1.11 0.93 0.86 0.89 0.85 21.59%
EY 87.69 84.46 89.91 107.66 116.18 111.89 117.40 -17.66%
DY 15.73 20.10 14.88 30.21 34.55 24.41 21.95 -19.90%
P/NAPS 0.29 0.61 0.32 0.48 0.42 0.25 0.44 -24.24%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 08/05/01 -
Price 0.59 0.60 0.61 0.58 0.43 0.48 0.44 -
P/RPS 0.18 0.17 0.17 0.15 0.11 0.13 0.12 31.00%
P/EPS 1.18 1.16 1.17 1.12 0.88 1.00 0.85 24.41%
EY 84.71 85.87 85.49 89.10 113.48 100.23 117.40 -19.53%
DY 15.20 20.43 14.15 25.00 33.75 21.86 21.95 -21.71%
P/NAPS 0.30 0.60 0.34 0.58 0.43 0.28 0.44 -22.51%

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