[DIALOG] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

YoY- 9.92%

Quarter Report

BURSA Announcement Q4 FY07.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annual (Unaudited) Result
Revenue	1,139,146	1,104,521	790,507	476,633	349,411	254,139	185,268	35.33%
YoY %	3.13%	39.72%	65.85%	36.41%	37.49%	37.17%	-	-
Horiz. %	614.86%	596.17%	426.68%	257.27%	188.60%	137.17%	100.00%	-
PBT	150,014	123,456	97,186	58,970	53,236	46,039	50,101	20.04%
YoY %	21.51%	27.03%	64.81%	10.77%	15.63%	-8.11%	-	-
Horiz. %	299.42%	246.41%	193.98%	117.70%	106.26%	91.89%	100.00%	-
Tax	-25,354	-21,971	-15,627	-7,386	-6,381	-13,340	-12,558	12.41%
YoY %	-15.40%	-40.60%	-111.58%	-15.75%	52.17%	-6.23%	-	-
Horiz. %	201.90%	174.96%	124.44%	58.82%	50.81%	106.23%	100.00%	-
NP	124,660	101,485	81,559	51,584	46,855	32,699	37,543	22.13%
YoY %	22.84%	24.43%	58.11%	10.09%	43.29%	-12.90%	-	-
Horiz. %	332.05%	270.32%	217.24%	137.40%	124.80%	87.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,297	91,936	75,577	49,280	44,834	32,699	37,543	21.06%
YoY %	28.67%	21.65%	53.36%	9.92%	37.11%	-12.90%	-	-
Horiz. %	315.10%	244.88%	201.31%	131.26%	119.42%	87.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.90%	17.80%	16.08%	12.53%	11.99%	28.98%	25.07%	-
YoY %	-5.06%	10.70%	28.33%	4.50%	-58.63%	15.60%	-	-
Horiz. %	67.41%	71.00%	64.14%	49.98%	47.83%	115.60%	100.00%	-
Total Cost	1,014,486	1,003,036	708,948	425,049	302,556	221,440	147,725	37.84%
YoY %	1.14%	41.48%	66.79%	40.49%	36.63%	49.90%	-	-
Horiz. %	686.74%	678.99%	479.91%	287.73%	204.81%	149.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	477,629	307,752	379,039	324,188	312,399	287,478	264,556	10.34%
YoY %	55.20%	-18.81%	16.92%	3.77%	8.67%	8.66%	-	-
Horiz. %	180.54%	116.33%	143.27%	122.54%	118.08%	108.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	61,007	50,359	43,358	30,610	49,110	25,886	22,264	18.28%
YoY %	21.14%	16.15%	41.65%	-37.67%	89.72%	16.27%	-	-
Horiz. %	274.02%	226.19%	194.74%	137.49%	220.58%	116.27%	100.00%	-
Div Payout %	51.57%	54.78%	57.37%	62.11%	109.54%	79.17%	59.30%	-
YoY %	-5.86%	-4.51%	-7.63%	-43.30%	38.36%	33.51%	-	-
Horiz. %	86.96%	92.38%	96.75%	104.74%	184.72%	133.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	477,629	307,752	379,039	324,188	312,399	287,478	264,556	10.34%
YoY %	55.20%	-18.81%	16.92%	3.77%	8.67%	8.66%	-	-
Horiz. %	180.54%	116.33%	143.27%	122.54%	118.08%	108.66%	100.00%	-
NOSH	1,967,983	1,398,877	1,398,669	1,391,367	1,364,189	1,362,458	1,309,683	7.01%
YoY %	40.68%	0.01%	0.52%	1.99%	0.13%	4.03%	-	-
Horiz. %	150.26%	106.81%	106.79%	106.24%	104.16%	104.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.94%	9.19%	10.32%	10.82%	13.41%	12.87%	20.26%	-
YoY %	19.04%	-10.95%	-4.62%	-19.31%	4.20%	-36.48%	-	-
Horiz. %	54.00%	45.36%	50.94%	53.41%	66.19%	63.52%	100.00%	-
ROE	24.77%	29.87%	19.94%	15.20%	14.35%	11.37%	14.19%	-
YoY %	-17.07%	49.80%	31.18%	5.92%	26.21%	-19.87%	-	-
Horiz. %	174.56%	210.50%	140.52%	107.12%	101.13%	80.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	57.88	78.96	56.52	34.26	25.61	18.65	14.15	26.44%
YoY %	-26.70%	39.70%	64.97%	33.78%	37.32%	31.80%	-	-
Horiz. %	409.05%	558.02%	399.43%	242.12%	180.99%	131.80%	100.00%	-
EPS	6.01	4.68	5.40	3.54	3.29	2.40	2.87	13.10%
YoY %	28.42%	-13.33%	52.54%	7.60%	37.08%	-16.38%	-	-
Horiz. %	209.41%	163.07%	188.15%	123.34%	114.63%	83.62%	100.00%	-
DPS	3.10	3.60	3.10	2.20	3.60	1.90	1.70	10.52%
YoY %	-13.89%	16.13%	40.91%	-38.89%	89.47%	11.76%	-	-
Horiz. %	182.35%	211.76%	182.35%	129.41%	211.76%	111.76%	100.00%	-
NAPS	0.2427	0.22	0.271	0.233	0.229	0.211	0.202	3.10%
YoY %	10.32%	-18.82%	16.31%	1.75%	8.53%	4.46%	-	-
Horiz. %	120.15%	108.91%	134.16%	115.35%	113.37%	104.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,370,555
RPS	20.18	19.56	14.00	8.44	6.19	4.50	3.28	35.34%
YoY %	3.17%	39.71%	65.88%	36.35%	37.56%	37.20%	-	-
Horiz. %	615.24%	596.34%	426.83%	257.32%	188.72%	137.20%	100.00%	-
EPS	2.10	1.63	1.34	0.87	0.79	0.58	0.66	21.26%
YoY %	28.83%	21.64%	54.02%	10.13%	36.21%	-12.12%	-	-
Horiz. %	318.18%	246.97%	203.03%	131.82%	119.70%	87.88%	100.00%	-
DPS	1.08	0.89	0.77	0.54	0.87	0.46	0.39	18.49%
YoY %	21.35%	15.58%	42.59%	-37.93%	89.13%	17.95%	-	-
Horiz. %	276.92%	228.21%	197.44%	138.46%	223.08%	117.95%	100.00%	-
NAPS	0.0846	0.0545	0.0671	0.0574	0.0553	0.0509	0.0469	10.32%
YoY %	55.23%	-18.78%	16.90%	3.80%	8.64%	8.53%	-	-
Horiz. %	180.38%	116.20%	143.07%	122.39%	117.91%	108.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.05	1.09	1.34	1.88	0.54	0.41	0.47	-
P/RPS	1.81	1.38	2.37	5.49	2.11	2.20	3.32	-9.61%
YoY %	31.16%	-41.77%	-56.83%	160.19%	-4.09%	-33.73%	-	-
Horiz. %	54.52%	41.57%	71.39%	165.36%	63.55%	66.27%	100.00%	-
P/EPS	17.47	16.59	24.80	53.08	16.43	17.08	16.40	1.05%
YoY %	5.30%	-33.10%	-53.28%	223.07%	-3.81%	4.15%	-	-
Horiz. %	106.52%	101.16%	151.22%	323.66%	100.18%	104.15%	100.00%	-
EY	5.72	6.03	4.03	1.88	6.09	5.85	6.10	-1.06%
YoY %	-5.14%	49.63%	114.36%	-69.13%	4.10%	-4.10%	-	-
Horiz. %	93.77%	98.85%	66.07%	30.82%	99.84%	95.90%	100.00%	-
DY	2.95	3.30	2.31	1.17	6.67	4.63	3.62	-3.35%
YoY %	-10.61%	42.86%	97.44%	-82.46%	44.06%	27.90%	-	-
Horiz. %	81.49%	91.16%	63.81%	32.32%	184.25%	127.90%	100.00%	-
P/NAPS	4.33	4.95	4.94	8.07	2.36	1.94	2.33	10.87%
YoY %	-12.53%	0.20%	-38.79%	241.95%	21.65%	-16.74%	-	-
Horiz. %	185.84%	212.45%	212.02%	346.35%	101.29%	83.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	19/08/09	21/08/08	21/08/07	22/08/06	15/08/05	19/08/04	-
Price	1.10	1.16	1.10	1.58	0.58	0.41	0.41	-
P/RPS	1.90	1.47	1.95	4.61	2.26	2.20	2.90	-6.80%
YoY %	29.25%	-24.62%	-57.70%	103.98%	2.73%	-24.14%	-	-
Horiz. %	65.52%	50.69%	67.24%	158.97%	77.93%	75.86%	100.00%	-
P/EPS	18.30	17.65	20.36	44.61	17.65	17.08	14.30	4.19%
YoY %	3.68%	-13.31%	-54.36%	152.75%	3.34%	19.44%	-	-
Horiz. %	127.97%	123.43%	142.38%	311.96%	123.43%	119.44%	100.00%	-
EY	5.46	5.67	4.91	2.24	5.67	5.85	6.99	-4.03%
YoY %	-3.70%	15.48%	119.20%	-60.49%	-3.08%	-16.31%	-	-
Horiz. %	78.11%	81.12%	70.24%	32.05%	81.12%	83.69%	100.00%	-
DY	2.82	3.10	2.82	1.39	6.21	4.63	4.15	-6.23%
YoY %	-9.03%	9.93%	102.88%	-77.62%	34.13%	11.57%	-	-
Horiz. %	67.95%	74.70%	67.95%	33.49%	149.64%	111.57%	100.00%	-
P/NAPS	4.53	5.27	4.06	6.78	2.53	1.94	2.03	14.30%
YoY %	-14.04%	29.80%	-40.12%	167.98%	30.41%	-4.43%	-	-
Horiz. %	223.15%	259.61%	200.00%	333.99%	124.63%	95.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos