[DIALOG] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 0.84%
YoY- -10.32%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 813,353 412,241 311,306 242,493 168,414 235,250 370,676 13.98%
PBT 102,269 57,848 45,888 44,536 49,344 48,784 81,633 3.82%
Tax -16,740 -6,709 -4,224 -12,333 -13,434 -18,120 -22,578 -4.85%
NP 85,529 51,138 41,664 32,202 35,909 30,664 59,054 6.36%
-
NP to SH 78,960 48,669 40,108 32,202 35,909 30,664 59,054 4.95%
-
Tax Rate 16.37% 11.60% 9.21% 27.69% 27.23% 37.14% 27.66% -
Total Cost 727,824 361,102 269,642 210,290 132,505 204,586 311,621 15.17%
-
Net Worth 371,140 337,155 313,060 290,642 256,371 218,322 187,145 12.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 20,533 18,576 18,148 16,374 1,208 5,652 5,545 24.35%
Div Payout % 26.00% 38.17% 45.25% 50.85% 3.37% 18.43% 9.39% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 371,140 337,155 313,060 290,642 256,371 218,322 187,145 12.07%
NOSH 1,400,000 1,393,206 1,361,131 1,364,519 129,480 105,981 103,969 54.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.52% 12.41% 13.38% 13.28% 21.32% 13.03% 15.93% -
ROE 21.27% 14.44% 12.81% 11.08% 14.01% 14.05% 31.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 58.10 29.59 22.87 17.77 130.07 221.97 356.52 -26.07%
EPS 5.64 3.49 2.95 2.36 27.73 28.93 56.80 -31.92%
DPS 1.47 1.33 1.33 1.20 0.93 5.33 5.33 -19.30%
NAPS 0.2651 0.242 0.23 0.213 1.98 2.06 1.80 -27.30%
Adjusted Per Share Value based on latest NOSH - 1,363,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.41 7.30 5.51 4.29 2.98 4.17 6.57 13.97%
EPS 1.40 0.86 0.71 0.57 0.64 0.54 1.05 4.90%
DPS 0.36 0.33 0.32 0.29 0.02 0.10 0.10 23.77%
NAPS 0.0657 0.0597 0.0554 0.0515 0.0454 0.0387 0.0331 12.09%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.42 1.55 0.49 0.47 0.50 0.32 0.58 -
P/RPS 2.44 5.24 2.14 2.64 0.38 0.14 0.16 57.40%
P/EPS 25.18 44.37 16.63 19.92 1.80 1.11 1.02 70.55%
EY 3.97 2.25 6.01 5.02 55.47 90.42 97.93 -41.36%
DY 1.03 0.86 2.72 2.55 1.87 16.67 9.20 -30.55%
P/NAPS 5.36 6.40 2.13 2.21 0.25 0.16 0.32 59.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 14/05/02 -
Price 1.52 1.80 0.57 0.42 0.44 0.32 0.61 -
P/RPS 2.62 6.08 2.49 2.36 0.34 0.14 0.17 57.68%
P/EPS 26.95 51.53 19.34 17.80 1.59 1.11 1.07 71.12%
EY 3.71 1.94 5.17 5.62 63.03 90.42 93.11 -41.52%
DY 0.96 0.74 2.34 2.86 2.12 16.67 8.74 -30.77%
P/NAPS 5.73 7.44 2.48 1.97 0.22 0.16 0.34 60.05%

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