[DIALOG] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -5.13%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,537,812 3,121,784 2,846,788 2,021,812 1,326,644 2,583,028 2,763,568 -1.40%
PBT 623,944 612,600 509,540 570,804 630,248 777,988 554,340 1.98%
Tax -29,516 -43,832 -28,704 -46,672 -37,800 -101,304 -82,036 -15.65%
NP 594,428 568,768 480,836 524,132 592,448 676,684 472,304 3.90%
-
NP to SH 603,876 528,672 503,140 515,264 586,480 658,540 458,572 4.68%
-
Tax Rate 4.73% 7.16% 5.63% 8.18% 6.00% 13.02% 14.80% -
Total Cost 1,943,384 2,553,016 2,365,952 1,497,680 734,196 1,906,344 2,291,264 -2.70%
-
Net Worth 5,783,712 5,693,360 5,270,159 4,739,613 4,273,836 3,929,900 3,631,069 8.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 5,783,712 5,693,360 5,270,159 4,739,613 4,273,836 3,929,900 3,631,069 8.05%
NOSH 5,646,019 5,645,913 5,645,904 5,645,732 5,641,642 5,641,642 5,641,642 0.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 23.42% 18.22% 16.89% 25.92% 44.66% 26.20% 17.09% -
ROE 10.44% 9.29% 9.55% 10.87% 13.72% 16.76% 12.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 44.98 55.33 50.45 35.83 23.53 45.81 49.01 -1.41%
EPS 10.72 9.36 8.92 9.12 10.40 11.68 8.12 4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.009 0.934 0.84 0.758 0.697 0.644 8.04%
Adjusted Per Share Value based on latest NOSH - 5,645,732
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 44.95 55.29 50.42 35.81 23.50 45.75 48.95 -1.40%
EPS 10.70 9.36 8.91 9.13 10.39 11.66 8.12 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0244 1.0084 0.9334 0.8395 0.757 0.696 0.6431 8.06%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.15 2.12 1.99 2.39 3.81 3.40 3.49 -
P/RPS 4.78 3.83 3.94 6.67 16.19 7.42 7.12 -6.41%
P/EPS 20.09 22.63 22.32 26.17 36.63 29.11 42.91 -11.87%
EY 4.98 4.42 4.48 3.82 2.73 3.44 2.33 13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.10 2.13 2.85 5.03 4.88 5.42 -14.60%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 14/11/23 15/11/22 16/11/21 16/11/20 11/11/19 12/11/18 -
Price 1.99 2.11 2.03 2.88 3.87 3.43 3.32 -
P/RPS 4.42 3.81 4.02 8.04 16.45 7.49 6.77 -6.85%
P/EPS 18.59 22.52 22.77 31.54 37.21 29.37 40.82 -12.27%
EY 5.38 4.44 4.39 3.17 2.69 3.41 2.45 13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.09 2.17 3.43 5.11 4.92 5.16 -15.03%

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