[DIALOG] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -10.92%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 205,296 223,848 265,829 316,443 355,459 367,398 368,088 -32.21%
PBT 40,210 44,182 50,684 67,922 74,556 75,321 76,568 -34.88%
Tax -11,237 -13,364 -17,663 -20,814 -21,672 -21,007 -22,003 -36.08%
NP 28,973 30,818 33,021 47,108 52,884 54,314 54,565 -34.40%
-
NP to SH 28,973 30,818 33,021 47,108 52,884 54,314 54,565 -34.40%
-
Tax Rate 27.95% 30.25% 34.85% 30.64% 29.07% 27.89% 28.74% -
Total Cost 176,323 193,030 232,808 269,335 302,575 313,084 313,523 -31.84%
-
Net Worth 213,314 211,313 210,631 210,520 206,323 105,420 188,343 8.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,374 5,374 13,700 9,487 9,487 12,924 9,031 -29.23%
Div Payout % 18.55% 17.44% 41.49% 20.14% 17.94% 23.80% 16.55% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 213,314 211,313 210,631 210,520 206,323 105,420 188,343 8.64%
NOSH 106,657 105,656 105,315 105,260 105,806 105,420 104,635 1.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.11% 13.77% 12.42% 14.89% 14.88% 14.78% 14.82% -
ROE 13.58% 14.58% 15.68% 22.38% 25.63% 51.52% 28.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 192.48 211.86 252.41 300.63 335.95 348.51 351.78 -33.07%
EPS 27.16 29.17 31.35 44.75 49.98 51.52 52.15 -35.24%
DPS 5.10 5.10 13.00 9.00 8.97 12.26 8.63 -29.55%
NAPS 2.00 2.00 2.00 2.00 1.95 1.00 1.80 7.26%
Adjusted Per Share Value based on latest NOSH - 105,260
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.64 3.97 4.72 5.62 6.31 6.52 6.53 -32.24%
EPS 0.51 0.55 0.59 0.84 0.94 0.96 0.97 -34.83%
DPS 0.10 0.10 0.24 0.17 0.17 0.23 0.16 -26.87%
NAPS 0.0379 0.0375 0.0374 0.0374 0.0366 0.0187 0.0334 8.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.42 0.32 0.51 0.57 0.61 0.58 -
P/RPS 0.26 0.20 0.13 0.17 0.17 0.18 0.16 38.17%
P/EPS 1.88 1.44 1.02 1.14 1.14 1.18 1.11 42.04%
EY 53.26 69.45 97.98 87.75 87.69 84.46 89.91 -29.44%
DY 10.00 12.14 40.63 17.65 15.73 20.10 14.88 -23.25%
P/NAPS 0.26 0.21 0.16 0.26 0.29 0.61 0.32 -12.91%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 -
Price 0.50 0.50 0.32 0.42 0.59 0.60 0.61 -
P/RPS 0.26 0.24 0.13 0.14 0.18 0.17 0.17 32.71%
P/EPS 1.84 1.71 1.02 0.94 1.18 1.16 1.17 35.19%
EY 54.33 58.34 97.98 106.56 84.71 85.87 85.49 -26.06%
DY 10.20 10.20 40.63 21.43 15.20 20.43 14.15 -19.58%
P/NAPS 0.25 0.25 0.16 0.21 0.30 0.60 0.34 -18.51%

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