[DIALOG] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 1.54%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,156,261 995,405 813,353 412,241 311,306 242,493 168,414 37.84%
PBT 149,649 109,237 102,269 57,848 45,888 44,536 49,344 20.30%
Tax -26,865 -18,078 -16,740 -6,709 -4,224 -12,333 -13,434 12.23%
NP 122,784 91,158 85,529 51,138 41,664 32,202 35,909 22.72%
-
NP to SH 116,536 82,258 78,960 48,669 40,108 32,202 35,909 21.66%
-
Tax Rate 17.95% 16.55% 16.37% 11.60% 9.21% 27.69% 27.23% -
Total Cost 1,033,477 904,246 727,824 361,102 269,642 210,290 132,505 40.80%
-
Net Worth 491,022 419,687 371,140 337,155 313,060 290,642 256,371 11.43%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 34,044 22,383 20,533 18,576 18,148 16,374 1,208 74.40%
Div Payout % 29.21% 27.21% 26.00% 38.17% 45.25% 50.85% 3.37% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 491,022 419,687 371,140 337,155 313,060 290,642 256,371 11.43%
NOSH 1,964,090 1,398,956 1,400,000 1,393,206 1,361,131 1,364,519 129,480 57.30%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.62% 9.16% 10.52% 12.41% 13.38% 13.28% 21.32% -
ROE 23.73% 19.60% 21.27% 14.44% 12.81% 11.08% 14.01% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 58.87 71.15 58.10 29.59 22.87 17.77 130.07 -12.37%
EPS 5.93 5.88 5.64 3.49 2.95 2.36 27.73 -22.66%
DPS 1.73 1.60 1.47 1.33 1.33 1.20 0.93 10.89%
NAPS 0.25 0.30 0.2651 0.242 0.23 0.213 1.98 -29.15%
Adjusted Per Share Value based on latest NOSH - 1,377,692
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.48 17.63 14.41 7.30 5.51 4.29 2.98 37.86%
EPS 2.06 1.46 1.40 0.86 0.71 0.57 0.64 21.49%
DPS 0.60 0.40 0.36 0.33 0.32 0.29 0.02 76.22%
NAPS 0.087 0.0743 0.0657 0.0597 0.0554 0.0515 0.0454 11.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.10 0.85 1.42 1.55 0.49 0.47 0.50 -
P/RPS 1.87 1.19 2.44 5.24 2.14 2.64 0.38 30.40%
P/EPS 18.54 14.46 25.18 44.37 16.63 19.92 1.80 47.47%
EY 5.39 6.92 3.97 2.25 6.01 5.02 55.47 -32.18%
DY 1.58 1.88 1.03 0.86 2.72 2.55 1.87 -2.76%
P/NAPS 4.40 2.83 5.36 6.40 2.13 2.21 0.25 61.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 -
Price 1.07 1.15 1.52 1.80 0.57 0.42 0.44 -
P/RPS 1.82 1.62 2.62 6.08 2.49 2.36 0.34 32.24%
P/EPS 18.03 19.56 26.95 51.53 19.34 17.80 1.59 49.86%
EY 5.55 5.11 3.71 1.94 5.17 5.62 63.03 -33.28%
DY 1.62 1.39 0.96 0.74 2.34 2.86 2.12 -4.38%
P/NAPS 4.28 3.83 5.73 7.44 2.48 1.97 0.22 63.96%

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