[DIALOG] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 2.67%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,176,830 1,104,521 927,046 873,936 846,018 792,884 779,844 31.53%
PBT 133,937 123,456 102,412 99,870 98,682 97,293 92,393 28.05%
Tax -24,600 -21,971 -16,631 -16,046 -15,972 -15,734 -15,016 38.92%
NP 109,337 101,485 85,781 83,824 82,710 81,559 77,377 25.89%
-
NP to SH 100,056 91,936 78,051 79,510 77,444 75,577 71,998 24.50%
-
Tax Rate 18.37% 17.80% 16.24% 16.07% 16.19% 16.17% 16.25% -
Total Cost 1,067,493 1,003,036 841,265 790,112 763,308 711,325 702,467 32.14%
-
Net Worth 0 307,717 0 405,229 399,992 378,025 371,139 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 50,321 50,321 44,630 43,277 43,277 43,277 31,846 35.62%
Div Payout % 50.29% 54.74% 57.18% 54.43% 55.88% 57.26% 44.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 307,717 0 405,229 399,992 378,025 371,139 -
NOSH 1,395,595 1,398,715 1,396,040 1,397,341 1,393,703 1,393,898 1,399,999 -0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.29% 9.19% 9.25% 9.59% 9.78% 10.29% 9.92% -
ROE 0.00% 29.88% 0.00% 19.62% 19.36% 19.99% 19.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 84.32 78.97 66.41 62.54 60.70 56.88 55.70 31.80%
EPS 7.17 6.57 5.59 5.69 5.56 5.42 5.14 24.81%
DPS 3.60 3.60 3.20 3.10 3.10 3.10 2.27 35.95%
NAPS 0.00 0.22 0.00 0.29 0.287 0.2712 0.2651 -
Adjusted Per Share Value based on latest NOSH - 1,397,341
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.84 19.56 16.42 15.48 14.98 14.04 13.81 31.53%
EPS 1.77 1.63 1.38 1.41 1.37 1.34 1.28 24.09%
DPS 0.89 0.89 0.79 0.77 0.77 0.77 0.56 36.14%
NAPS 0.00 0.0545 0.00 0.0718 0.0708 0.067 0.0657 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.23 1.09 0.85 0.80 1.02 1.34 1.42 -
P/RPS 1.46 1.38 1.28 1.28 1.68 2.36 2.55 -31.02%
P/EPS 17.16 16.58 15.20 14.06 18.36 24.71 27.61 -27.15%
EY 5.83 6.03 6.58 7.11 5.45 4.05 3.62 37.35%
DY 2.93 3.30 3.76 3.88 3.04 2.31 1.60 49.62%
P/NAPS 0.00 4.95 0.00 2.76 3.55 4.94 5.36 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 -
Price 1.35 1.16 1.15 0.85 0.88 1.10 1.52 -
P/RPS 1.60 1.47 1.73 1.36 1.45 1.93 2.73 -29.94%
P/EPS 18.83 17.65 20.57 14.94 15.84 20.29 29.56 -25.94%
EY 5.31 5.67 4.86 6.69 6.31 4.93 3.38 35.10%
DY 2.67 3.10 2.78 3.65 3.52 2.82 1.50 46.82%
P/NAPS 0.00 5.27 0.00 2.93 3.07 4.06 5.73 -

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