[DIALOG] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

12-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

YoY- 28.74%

Quarter Report

Interim Financial Report FY11 Q4 - Bursa.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annual (Unaudited) Result
Revenue	2,551,690	2,237,180	1,633,808	1,208,378	1,139,146	1,104,521	790,507	21.55%
YoY %	14.06%	36.93%	35.21%	6.08%	3.13%	39.72%	-	-
Horiz. %	322.79%	283.01%	206.68%	152.86%	144.10%	139.72%	100.00%	-
PBT	276,502	232,332	224,918	200,507	150,014	123,456	97,186	19.02%
YoY %	19.01%	3.30%	12.17%	33.66%	21.51%	27.03%	-	-
Horiz. %	284.51%	239.06%	231.43%	206.31%	154.36%	127.03%	100.00%	-
Tax	-47,729	-47,025	-43,082	-40,382	-25,354	-21,971	-15,627	20.44%
YoY %	-1.50%	-9.15%	-6.69%	-59.27%	-15.40%	-40.60%	-	-
Horiz. %	305.43%	300.92%	275.69%	258.41%	162.24%	140.60%	100.00%	-
NP	228,773	185,307	181,836	160,125	124,660	101,485	81,559	18.74%
YoY %	23.46%	1.91%	13.56%	28.45%	22.84%	24.43%	-	-
Horiz. %	280.50%	227.21%	222.95%	196.33%	152.85%	124.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	215,869	193,298	177,001	152,298	118,297	91,936	75,577	19.10%
YoY %	11.68%	9.21%	16.22%	28.74%	28.67%	21.65%	-	-
Horiz. %	285.63%	255.76%	234.20%	201.51%	156.53%	121.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.26%	20.24%	19.15%	20.14%	16.90%	17.80%	16.08%	-
YoY %	-14.72%	5.69%	-4.92%	19.17%	-5.06%	10.70%	-	-
Horiz. %	107.34%	125.87%	119.09%	125.25%	105.10%	110.70%	100.00%	-
Total Cost	2,322,917	2,051,873	1,451,972	1,048,253	1,014,486	1,003,036	708,948	21.86%
YoY %	13.21%	41.32%	38.51%	3.33%	1.14%	41.48%	-	-
Horiz. %	327.66%	289.43%	204.81%	147.86%	143.10%	141.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,560,265	1,353,325	1,193,545	583,055	477,629	307,752	379,039	26.58%
YoY %	15.29%	13.39%	104.71%	22.07%	55.20%	-18.81%	-	-
Horiz. %	411.64%	357.04%	314.89%	153.82%	126.01%	81.19%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	75,105	79,043	71,538	60,919	61,007	50,359	43,358	9.58%
YoY %	-4.98%	10.49%	17.43%	-0.14%	21.14%	16.15%	-	-
Horiz. %	173.22%	182.30%	164.99%	140.50%	140.71%	116.15%	100.00%	-
Div Payout %	34.79%	40.89%	40.42%	40.00%	51.57%	54.78%	57.37%	-
YoY %	-14.92%	1.16%	1.05%	-22.44%	-5.86%	-4.51%	-	-
Horiz. %	60.64%	71.27%	70.45%	69.72%	89.89%	95.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,560,265	1,353,325	1,193,545	583,055	477,629	307,752	379,039	26.58%
YoY %	15.29%	13.39%	104.71%	22.07%	55.20%	-18.81%	-	-
Horiz. %	411.64%	357.04%	314.89%	153.82%	126.01%	81.19%	100.00%	-
NOSH	2,422,772	2,395,266	2,307,705	1,965,135	1,967,983	1,398,877	1,398,669	9.58%
YoY %	1.15%	3.79%	17.43%	-0.14%	40.68%	0.01%	-	-
Horiz. %	173.22%	171.25%	164.99%	140.50%	140.70%	100.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.97%	8.28%	11.13%	13.25%	10.94%	9.19%	10.32%	-
YoY %	8.33%	-25.61%	-16.00%	21.12%	19.04%	-10.95%	-	-
Horiz. %	86.92%	80.23%	107.85%	128.39%	106.01%	89.05%	100.00%	-
ROE	13.84%	14.28%	14.83%	26.12%	24.77%	29.87%	19.94%	-
YoY %	-3.08%	-3.71%	-43.22%	5.45%	-17.07%	49.80%	-	-
Horiz. %	69.41%	71.61%	74.37%	130.99%	124.22%	149.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	105.32	93.40	70.80	61.49	57.88	78.96	56.52	10.92%
YoY %	12.76%	31.92%	15.14%	6.24%	-26.70%	39.70%	-	-
Horiz. %	186.34%	165.25%	125.27%	108.79%	102.41%	139.70%	100.00%	-
EPS	8.91	8.07	7.67	7.75	6.01	4.68	5.40	8.70%
YoY %	10.41%	5.22%	-1.03%	28.95%	28.42%	-13.33%	-	-
Horiz. %	165.00%	149.44%	142.04%	143.52%	111.30%	86.67%	100.00%	-
DPS	3.10	3.30	3.10	3.10	3.10	3.60	3.10	0.00%
YoY %	-6.06%	6.45%	0.00%	0.00%	-13.89%	16.13%	-	-
Horiz. %	100.00%	106.45%	100.00%	100.00%	100.00%	116.13%	100.00%	-
NAPS	0.644	0.565	0.5172	0.2967	0.2427	0.22	0.271	15.51%
YoY %	13.98%	9.24%	74.32%	22.25%	10.32%	-18.82%	-	-
Horiz. %	237.64%	208.49%	190.85%	109.48%	89.56%	81.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,967,982
RPS	45.19	39.62	28.94	21.40	20.18	19.56	14.00	21.55%
YoY %	14.06%	36.90%	35.23%	6.05%	3.17%	39.71%	-	-
Horiz. %	322.79%	283.00%	206.71%	152.86%	144.14%	139.71%	100.00%	-
EPS	3.82	3.42	3.13	2.70	2.10	1.63	1.34	19.06%
YoY %	11.70%	9.27%	15.93%	28.57%	28.83%	21.64%	-	-
Horiz. %	285.07%	255.22%	233.58%	201.49%	156.72%	121.64%	100.00%	-
DPS	1.33	1.40	1.27	1.08	1.08	0.89	0.77	9.53%
YoY %	-5.00%	10.24%	17.59%	0.00%	21.35%	15.58%	-	-
Horiz. %	172.73%	181.82%	164.94%	140.26%	140.26%	115.58%	100.00%	-
NAPS	0.2763	0.2397	0.2114	0.1033	0.0846	0.0545	0.0671	26.58%
YoY %	15.27%	13.39%	104.65%	22.10%	55.23%	-18.78%	-	-
Horiz. %	411.77%	357.23%	315.05%	153.95%	126.08%	81.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.79	2.82	2.35	2.76	1.05	1.09	1.34	-
P/RPS	3.60	3.02	3.32	4.49	1.81	1.38	2.37	7.21%
YoY %	19.21%	-9.04%	-26.06%	148.07%	31.16%	-41.77%	-	-
Horiz. %	151.90%	127.43%	140.08%	189.45%	76.37%	58.23%	100.00%	-
P/EPS	42.54	34.94	30.64	35.61	17.47	16.59	24.80	9.40%
YoY %	21.75%	14.03%	-13.96%	103.84%	5.30%	-33.10%	-	-
Horiz. %	171.53%	140.89%	123.55%	143.59%	70.44%	66.90%	100.00%	-
EY	2.35	2.86	3.26	2.81	5.72	6.03	4.03	-8.59%
YoY %	-17.83%	-12.27%	16.01%	-50.87%	-5.14%	49.63%	-	-
Horiz. %	58.31%	70.97%	80.89%	69.73%	141.94%	149.63%	100.00%	-
DY	0.82	1.17	1.32	1.12	2.95	3.30	2.31	-15.84%
YoY %	-29.91%	-11.36%	17.86%	-62.03%	-10.61%	42.86%	-	-
Horiz. %	35.50%	50.65%	57.14%	48.48%	127.71%	142.86%	100.00%	-
P/NAPS	5.89	4.99	4.54	9.30	4.33	4.95	4.94	2.97%
YoY %	18.04%	9.91%	-51.18%	114.78%	-12.53%	0.20%	-	-
Horiz. %	119.23%	101.01%	91.90%	188.26%	87.65%	100.20%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	20/08/13	13/08/12	12/08/11	19/08/10	19/08/09	21/08/08	-
Price	1.77	2.68	2.43	2.52	1.10	1.16	1.10	-
P/RPS	1.68	2.87	3.43	4.10	1.90	1.47	1.95	-2.45%
YoY %	-41.46%	-16.33%	-16.34%	115.79%	29.25%	-24.62%	-	-
Horiz. %	86.15%	147.18%	175.90%	210.26%	97.44%	75.38%	100.00%	-
P/EPS	19.87	33.21	31.68	32.52	18.30	17.65	20.36	-0.40%
YoY %	-40.17%	4.83%	-2.58%	77.70%	3.68%	-13.31%	-	-
Horiz. %	97.59%	163.11%	155.60%	159.72%	89.88%	86.69%	100.00%	-
EY	5.03	3.01	3.16	3.08	5.46	5.67	4.91	0.40%
YoY %	67.11%	-4.75%	2.60%	-43.59%	-3.70%	15.48%	-	-
Horiz. %	102.44%	61.30%	64.36%	62.73%	111.20%	115.48%	100.00%	-
DY	1.75	1.23	1.28	1.23	2.82	3.10	2.82	-7.64%
YoY %	42.28%	-3.91%	4.07%	-56.38%	-9.03%	9.93%	-	-
Horiz. %	62.06%	43.62%	45.39%	43.62%	100.00%	109.93%	100.00%	-
P/NAPS	2.75	4.74	4.70	8.49	4.53	5.27	4.06	-6.28%
YoY %	-41.98%	0.85%	-44.64%	87.42%	-14.04%	29.80%	-	-
Horiz. %	67.73%	116.75%	115.76%	209.11%	111.58%	129.80%	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