[DIALOG] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 8.67%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,427,716 1,064,672 1,168,844 953,650 791,546 400,872 289,528 30.44%
PBT 210,164 177,042 142,268 103,134 97,980 58,372 38,238 32.82%
Tax -39,200 -33,488 -25,650 -16,482 -15,858 -7,272 -2,444 58.77%
NP 170,964 143,554 116,618 86,652 82,122 51,100 35,794 29.75%
-
NP to SH 171,988 138,178 111,124 81,786 73,920 47,930 34,120 30.92%
-
Tax Rate 18.65% 18.92% 18.03% 15.98% 16.18% 12.46% 6.39% -
Total Cost 1,256,752 921,118 1,052,226 866,998 709,424 349,772 253,734 30.54%
-
Net Worth 654,147 516,204 459,535 406,129 349,579 328,306 297,526 14.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 654,147 516,204 459,535 406,129 349,579 328,306 297,526 14.02%
NOSH 1,976,873 1,962,755 1,392,531 1,400,445 1,399,999 1,385,260 1,364,800 6.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.97% 13.48% 9.98% 9.09% 10.37% 12.75% 12.36% -
ROE 26.29% 26.77% 24.18% 20.14% 21.15% 14.60% 11.47% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 72.22 54.24 83.94 68.10 56.54 28.94 21.21 22.64%
EPS 8.70 7.04 7.98 5.86 5.28 3.46 2.50 23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.263 0.33 0.29 0.2497 0.237 0.218 7.19%
Adjusted Per Share Value based on latest NOSH - 1,397,341
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.29 18.86 20.70 16.89 14.02 7.10 5.13 30.44%
EPS 3.05 2.45 1.97 1.45 1.31 0.85 0.60 31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.0914 0.0814 0.0719 0.0619 0.0581 0.0527 14.03%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.63 1.79 1.32 0.80 1.81 0.89 0.43 -
P/RPS 3.64 3.30 1.57 1.17 3.20 3.08 2.03 10.21%
P/EPS 30.23 25.43 16.54 13.70 34.28 25.72 17.20 9.84%
EY 3.31 3.93 6.05 7.30 2.92 3.89 5.81 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.95 6.81 4.00 2.76 7.25 3.76 1.97 26.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 16/02/06 -
Price 2.44 2.13 1.34 0.85 1.54 1.43 0.49 -
P/RPS 3.38 3.93 1.60 1.25 2.72 4.94 2.31 6.54%
P/EPS 28.05 30.26 16.79 14.55 29.17 41.33 19.60 6.15%
EY 3.57 3.31 5.96 6.87 3.43 2.42 5.10 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.37 8.10 4.06 2.93 6.17 6.03 2.25 21.85%

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