[DIALOG] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 4.38%
YoY- 24.35%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,539,264 1,840,034 1,427,716 1,064,672 1,168,844 953,650 791,546 21.42%
PBT 292,724 225,010 210,164 177,042 142,268 103,134 97,980 19.99%
Tax -53,840 -43,848 -39,200 -33,488 -25,650 -16,482 -15,858 22.57%
NP 238,884 181,162 170,964 143,554 116,618 86,652 82,122 19.45%
-
NP to SH 228,160 188,602 171,988 138,178 111,124 81,786 73,920 20.64%
-
Tax Rate 18.39% 19.49% 18.65% 18.92% 18.03% 15.98% 16.18% -
Total Cost 2,300,380 1,658,872 1,256,752 921,118 1,052,226 866,998 709,424 21.63%
-
Net Worth 1,454,339 1,259,195 654,147 516,204 459,535 406,129 349,579 26.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,454,339 1,259,195 654,147 516,204 459,535 406,129 349,579 26.79%
NOSH 2,411,839 2,311,299 1,976,873 1,962,755 1,392,531 1,400,445 1,399,999 9.47%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.41% 9.85% 11.97% 13.48% 9.98% 9.09% 10.37% -
ROE 15.69% 14.98% 26.29% 26.77% 24.18% 20.14% 21.15% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 105.28 79.61 72.22 54.24 83.94 68.10 56.54 10.90%
EPS 9.46 8.16 8.70 7.04 7.98 5.86 5.28 10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.603 0.5448 0.3309 0.263 0.33 0.29 0.2497 15.81%
Adjusted Per Share Value based on latest NOSH - 1,956,249
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.97 32.59 25.29 18.86 20.70 16.89 14.02 21.41%
EPS 4.04 3.34 3.05 2.45 1.97 1.45 1.31 20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2576 0.223 0.1159 0.0914 0.0814 0.0719 0.0619 26.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.58 2.40 2.63 1.79 1.32 0.80 1.81 -
P/RPS 3.40 3.01 3.64 3.30 1.57 1.17 3.20 1.01%
P/EPS 37.84 29.41 30.23 25.43 16.54 13.70 34.28 1.65%
EY 2.64 3.40 3.31 3.93 6.05 7.30 2.92 -1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.94 4.41 7.95 6.81 4.00 2.76 7.25 -3.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 13/02/14 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 -
Price 3.26 2.34 2.44 2.13 1.34 0.85 1.54 -
P/RPS 3.10 2.94 3.38 3.93 1.60 1.25 2.72 2.20%
P/EPS 34.46 28.68 28.05 30.26 16.79 14.55 29.17 2.81%
EY 2.90 3.49 3.57 3.31 5.96 6.87 3.43 -2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.41 4.30 7.37 8.10 4.06 2.93 6.17 -2.16%

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