[DIALOG] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 17.19%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,667,800 1,420,952 1,055,216 1,235,408 946,172 733,636 403,720 26.64%
PBT 224,940 213,624 166,144 137,404 95,480 89,924 60,340 24.49%
Tax -44,040 -39,752 -30,020 -25,320 -14,804 -13,852 -7,904 33.11%
NP 180,900 173,872 136,124 112,084 80,676 76,072 52,436 22.90%
-
NP to SH 187,164 178,168 132,376 107,740 75,260 67,792 51,164 24.10%
-
Tax Rate 19.58% 18.61% 18.07% 18.43% 15.50% 15.40% 13.10% -
Total Cost 1,486,900 1,247,080 919,092 1,123,324 865,496 657,564 351,284 27.15%
-
Net Worth 1,236,849 638,172 506,592 460,546 399,992 343,161 327,339 24.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,236,849 638,172 506,592 460,546 399,992 343,161 327,339 24.77%
NOSH 2,304,975 1,970,884 1,958,224 1,395,595 1,393,703 1,400,661 1,375,376 8.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.85% 12.24% 12.90% 9.07% 8.53% 10.37% 12.99% -
ROE 15.13% 27.92% 26.13% 23.39% 18.82% 19.76% 15.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.36 72.10 53.89 88.52 67.89 52.38 29.35 16.21%
EPS 8.12 9.04 6.76 7.72 5.40 4.84 3.72 13.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5366 0.3238 0.2587 0.33 0.287 0.245 0.238 14.49%
Adjusted Per Share Value based on latest NOSH - 1,395,595
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.54 25.17 18.69 21.88 16.76 12.99 7.15 26.64%
EPS 3.31 3.16 2.34 1.91 1.33 1.20 0.91 23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2191 0.113 0.0897 0.0816 0.0708 0.0608 0.058 24.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.39 2.25 1.12 1.23 1.02 1.72 0.54 -
P/RPS 3.30 3.12 2.08 1.39 1.50 3.28 1.84 10.21%
P/EPS 29.43 24.89 16.57 15.93 18.89 35.54 14.52 12.48%
EY 3.40 4.02 6.04 6.28 5.29 2.81 6.89 -11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 6.95 4.33 3.73 3.55 7.02 2.27 11.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 22/11/10 17/11/09 18/11/08 20/11/07 21/11/06 -
Price 2.41 2.40 1.44 1.35 0.88 1.69 0.73 -
P/RPS 3.33 3.33 2.67 1.53 1.30 3.23 2.49 4.95%
P/EPS 29.68 26.55 21.30 17.49 16.30 34.92 19.62 7.13%
EY 3.37 3.77 4.69 5.72 6.14 2.86 5.10 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.49 7.41 5.57 4.09 3.07 6.90 3.07 6.53%

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