[DIALOG] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 9.65%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,099,890 1,365,214 2,516,142 2,601,010 3,272,164 3,020,668 2,351,982 -1.87%
PBT 564,322 583,012 763,840 619,120 662,246 414,384 362,820 7.63%
Tax -46,000 -42,290 -105,342 -102,434 -93,348 -65,562 -76,996 -8.21%
NP 518,322 540,722 658,498 516,686 568,898 348,822 285,824 10.41%
-
NP to SH 513,382 536,864 645,298 502,844 553,376 345,388 276,156 10.87%
-
Tax Rate 8.15% 7.25% 13.79% 16.55% 14.10% 15.82% 21.22% -
Total Cost 1,581,568 824,492 1,857,644 2,084,324 2,703,266 2,671,846 2,066,158 -4.35%
-
Net Worth 4,767,892 4,816,619 3,963,729 3,636,707 3,371,707 2,706,951 2,270,615 13.14%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 4,767,892 4,816,619 3,963,729 3,636,707 3,371,707 2,706,951 2,270,615 13.14%
NOSH 5,645,903 5,645,292 5,641,642 5,641,642 5,641,642 5,297,361 5,113,999 1.66%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.68% 39.61% 26.17% 19.86% 17.39% 11.55% 12.15% -
ROE 10.77% 11.15% 16.28% 13.83% 16.41% 12.76% 12.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 37.22 24.21 44.63 46.13 58.03 57.02 45.99 -3.46%
EPS 9.10 9.52 11.44 8.92 9.82 6.52 5.40 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.845 0.854 0.703 0.645 0.598 0.511 0.444 11.31%
Adjusted Per Share Value based on latest NOSH - 5,641,642
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 37.19 24.18 44.56 46.07 57.96 53.50 41.66 -1.87%
EPS 9.09 9.51 11.43 8.91 9.80 6.12 4.89 10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8445 0.8531 0.702 0.6441 0.5972 0.4794 0.4022 13.14%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.62 3.45 3.45 3.11 2.51 1.54 1.60 -
P/RPS 7.04 14.25 7.73 6.74 4.33 2.70 3.48 12.44%
P/EPS 28.80 36.24 30.14 34.87 25.57 23.62 29.63 -0.47%
EY 3.47 2.76 3.32 2.87 3.91 4.23 3.38 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 4.04 4.91 4.82 4.20 3.01 3.60 -2.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 15/02/22 09/02/21 13/02/20 14/02/19 14/02/18 14/02/17 16/02/16 -
Price 2.88 3.15 3.39 2.99 2.66 1.55 1.57 -
P/RPS 7.74 13.01 7.60 6.48 4.58 2.72 3.41 14.62%
P/EPS 31.65 33.09 29.62 33.53 27.10 23.77 29.07 1.42%
EY 3.16 3.02 3.38 2.98 3.69 4.21 3.44 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.69 4.82 4.64 4.45 3.03 3.54 -0.62%

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