[DIALOG] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 21.6%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 316,443 355,459 367,398 368,088 338,181 326,001 321,833 -1.11%
PBT 67,922 74,556 75,321 76,568 64,525 61,724 61,201 7.17%
Tax -20,814 -21,672 -21,007 -22,003 -19,651 -19,794 -19,796 3.39%
NP 47,108 52,884 54,314 54,565 44,874 41,930 41,405 8.95%
-
NP to SH 47,108 52,884 54,314 54,565 44,874 41,930 41,405 8.95%
-
Tax Rate 30.64% 29.07% 27.89% 28.74% 30.45% 32.07% 32.35% -
Total Cost 269,335 302,575 313,084 313,523 293,307 284,071 280,428 -2.64%
-
Net Worth 210,520 206,323 105,420 188,343 86,838 85,928 145,444 27.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,487 9,487 12,924 9,031 12,468 12,468 9,031 3.32%
Div Payout % 20.14% 17.94% 23.80% 16.55% 27.79% 29.74% 21.81% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 210,520 206,323 105,420 188,343 86,838 85,928 145,444 27.87%
NOSH 105,260 105,806 105,420 104,635 86,838 85,928 86,061 14.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.89% 14.88% 14.78% 14.82% 13.27% 12.86% 12.87% -
ROE 22.38% 25.63% 51.52% 28.97% 51.68% 48.80% 28.47% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 300.63 335.95 348.51 351.78 389.44 379.39 373.96 -13.50%
EPS 44.75 49.98 51.52 52.15 51.68 48.80 48.11 -4.69%
DPS 9.00 8.97 12.26 8.63 14.50 14.51 10.49 -9.68%
NAPS 2.00 1.95 1.00 1.80 1.00 1.00 1.69 11.84%
Adjusted Per Share Value based on latest NOSH - 104,635
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.62 6.31 6.52 6.53 6.00 5.79 5.71 -1.05%
EPS 0.84 0.94 0.96 0.97 0.80 0.74 0.74 8.79%
DPS 0.17 0.17 0.23 0.16 0.22 0.22 0.16 4.11%
NAPS 0.0374 0.0366 0.0187 0.0334 0.0154 0.0153 0.0258 27.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.57 0.61 0.58 0.48 0.42 0.43 -
P/RPS 0.17 0.17 0.18 0.16 0.12 0.11 0.11 33.56%
P/EPS 1.14 1.14 1.18 1.11 0.93 0.86 0.89 17.89%
EY 87.75 87.69 84.46 89.91 107.66 116.18 111.89 -14.91%
DY 17.65 15.73 20.10 14.88 30.21 34.55 24.41 -19.39%
P/NAPS 0.26 0.29 0.61 0.32 0.48 0.42 0.25 2.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 -
Price 0.42 0.59 0.60 0.61 0.58 0.43 0.48 -
P/RPS 0.14 0.18 0.17 0.17 0.15 0.11 0.13 5.05%
P/EPS 0.94 1.18 1.16 1.17 1.12 0.88 1.00 -4.03%
EY 106.56 84.71 85.87 85.49 89.10 113.48 100.23 4.15%
DY 21.43 15.20 20.43 14.15 25.00 33.75 21.86 -1.31%
P/NAPS 0.21 0.30 0.60 0.34 0.58 0.43 0.28 -17.40%

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