[DIALOG] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 476,633 349,411 254,139 185,268 223,848 368,083 321,834 6.76%
PBT 58,970 53,236 46,039 50,101 44,182 74,689 61,201 -0.61%
Tax -7,386 -6,381 -13,340 -12,558 -13,364 -21,121 -19,796 -15.14%
NP 51,584 46,855 32,699 37,543 30,818 53,568 41,405 3.72%
-
NP to SH 49,280 44,834 32,699 37,543 30,818 53,568 41,405 2.94%
-
Tax Rate 12.53% 11.99% 28.98% 25.07% 30.25% 28.28% 32.35% -
Total Cost 425,049 302,556 221,440 147,725 193,030 314,515 280,429 7.17%
-
Net Worth 324,188 312,399 287,478 264,556 18,533 194,223 145,452 14.28%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 30,610 49,110 25,886 22,264 1,588 13,574 9,036 22.53%
Div Payout % 62.11% 109.54% 79.17% 59.30% 5.15% 25.34% 21.83% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 324,188 312,399 287,478 264,556 18,533 194,223 145,452 14.28%
NOSH 1,391,367 1,364,189 1,362,458 1,309,683 105,904 104,421 86,066 58.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.82% 13.41% 12.87% 20.26% 13.77% 14.55% 12.87% -
ROE 15.20% 14.35% 11.37% 14.19% 166.28% 27.58% 28.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.26 25.61 18.65 14.15 211.37 352.50 373.94 -32.84%
EPS 3.54 3.29 2.40 2.87 2.42 51.30 40.10 -33.25%
DPS 2.20 3.60 1.90 1.70 1.50 13.00 10.50 -22.92%
NAPS 0.233 0.229 0.211 0.202 0.175 1.86 1.69 -28.11%
Adjusted Per Share Value based on latest NOSH - 1,299,113
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.44 6.19 4.50 3.28 3.96 6.52 5.70 6.75%
EPS 0.87 0.79 0.58 0.66 0.55 0.95 0.73 2.96%
DPS 0.54 0.87 0.46 0.39 0.03 0.24 0.16 22.46%
NAPS 0.0574 0.0553 0.0509 0.0469 0.0033 0.0344 0.0258 14.24%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.88 0.54 0.41 0.47 0.42 0.61 0.43 -
P/RPS 5.49 2.11 2.20 3.32 0.20 0.17 0.11 91.82%
P/EPS 53.08 16.43 17.08 16.40 1.44 1.19 0.89 97.60%
EY 1.88 6.09 5.85 6.10 69.28 84.10 111.88 -49.37%
DY 1.17 6.67 4.63 3.62 3.57 21.31 24.42 -39.71%
P/NAPS 8.07 2.36 1.94 2.33 2.40 0.33 0.25 78.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 15/08/05 19/08/04 22/08/03 14/08/02 02/08/01 -
Price 1.58 0.58 0.41 0.41 0.50 0.60 0.48 -
P/RPS 4.61 2.26 2.20 2.90 0.24 0.17 0.13 81.20%
P/EPS 44.61 17.65 17.08 14.30 1.72 1.17 1.00 88.26%
EY 2.24 5.67 5.85 6.99 58.20 85.50 100.23 -46.91%
DY 1.39 6.21 4.63 4.15 3.00 21.67 21.88 -36.81%
P/NAPS 6.78 2.53 1.94 2.03 2.86 0.32 0.28 70.04%

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