[DIALOG] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
08-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 3.09%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 338,181 326,001 321,833 316,197 314,882 317,933 316,596 4.48%
PBT 64,525 61,724 61,201 63,804 60,246 56,389 51,701 15.87%
Tax -19,651 -19,794 -19,796 -19,410 -17,181 -15,909 -14,886 20.27%
NP 44,874 41,930 41,405 44,394 43,065 40,480 36,815 14.06%
-
NP to SH 44,874 41,930 41,405 44,394 43,065 40,480 36,815 14.06%
-
Tax Rate 30.45% 32.07% 32.35% 30.42% 28.52% 28.21% 28.79% -
Total Cost 293,307 284,071 280,428 271,803 271,817 277,453 279,781 3.18%
-
Net Worth 86,838 85,928 145,444 85,942 122,994 61,173 109,990 -14.54%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 12,468 12,468 9,031 8,299 4,861 4,861 4,861 87.05%
Div Payout % 27.79% 29.74% 21.81% 18.69% 11.29% 12.01% 13.21% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 86,838 85,928 145,444 85,942 122,994 61,173 109,990 -14.54%
NOSH 86,838 85,928 86,061 85,942 61,497 61,173 60,768 26.78%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 13.27% 12.86% 12.87% 14.04% 13.68% 12.73% 11.63% -
ROE 51.68% 48.80% 28.47% 51.66% 35.01% 66.17% 33.47% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 389.44 379.39 373.96 367.92 512.03 519.72 520.99 -17.59%
EPS 51.68 48.80 48.11 51.66 70.03 66.17 60.58 -10.02%
DPS 14.50 14.51 10.49 9.66 8.00 7.95 8.00 48.49%
NAPS 1.00 1.00 1.69 1.00 2.00 1.00 1.81 -32.59%
Adjusted Per Share Value based on latest NOSH - 85,942
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 6.00 5.79 5.71 5.61 5.59 5.64 5.62 4.44%
EPS 0.80 0.74 0.74 0.79 0.76 0.72 0.65 14.80%
DPS 0.22 0.22 0.16 0.15 0.09 0.09 0.09 81.16%
NAPS 0.0154 0.0153 0.0258 0.0153 0.0218 0.0109 0.0195 -14.52%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.48 0.42 0.43 0.44 0.79 0.83 0.84 -
P/RPS 0.12 0.11 0.11 0.12 0.15 0.16 0.16 -17.40%
P/EPS 0.93 0.86 0.89 0.85 1.13 1.25 1.39 -23.44%
EY 107.66 116.18 111.89 117.40 88.64 79.73 72.12 30.52%
DY 30.21 34.55 24.41 21.95 10.13 9.57 9.52 115.49%
P/NAPS 0.48 0.42 0.25 0.44 0.40 0.83 0.46 2.86%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 30/01/02 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 31/07/00 -
Price 0.58 0.43 0.48 0.44 0.80 0.78 0.89 -
P/RPS 0.15 0.11 0.13 0.12 0.16 0.15 0.17 -7.98%
P/EPS 1.12 0.88 1.00 0.85 1.14 1.18 1.47 -16.53%
EY 89.10 113.48 100.23 117.40 87.53 84.84 68.07 19.60%
DY 25.00 33.75 21.86 21.95 10.00 10.19 8.99 97.38%
P/NAPS 0.58 0.43 0.28 0.44 0.40 0.78 0.49 11.86%

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