[DIALOG] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 0.58%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,511,861 1,111,328 1,156,261 995,405 813,353 412,241 311,306 30.10%
PBT 214,778 186,698 149,649 109,237 102,269 57,848 45,888 29.30%
Tax -40,708 -36,152 -26,865 -18,078 -16,740 -6,709 -4,224 45.82%
NP 174,070 150,546 122,784 91,158 85,529 51,138 41,664 26.88%
-
NP to SH 169,852 143,237 116,536 82,258 78,960 48,669 40,108 27.16%
-
Tax Rate 18.95% 19.36% 17.95% 16.55% 16.37% 11.60% 9.21% -
Total Cost 1,337,790 960,781 1,033,477 904,246 727,824 361,102 269,642 30.56%
-
Net Worth 1,170,733 558,939 491,022 419,687 371,140 337,155 313,060 24.56%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 32,606 34,041 34,044 22,383 20,533 18,576 18,148 10.24%
Div Payout % 19.20% 23.77% 29.21% 27.21% 26.00% 38.17% 45.25% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,170,733 558,939 491,022 419,687 371,140 337,155 313,060 24.56%
NOSH 2,223,193 1,963,948 1,964,090 1,398,956 1,400,000 1,393,206 1,361,131 8.51%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.51% 13.55% 10.62% 9.16% 10.52% 12.41% 13.38% -
ROE 14.51% 25.63% 23.73% 19.60% 21.27% 14.44% 12.81% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 68.00 56.59 58.87 71.15 58.10 29.59 22.87 19.89%
EPS 7.64 7.29 5.93 5.88 5.64 3.49 2.95 17.16%
DPS 1.47 1.73 1.73 1.60 1.47 1.33 1.33 1.68%
NAPS 0.5266 0.2846 0.25 0.30 0.2651 0.242 0.23 14.79%
Adjusted Per Share Value based on latest NOSH - 1,396,040
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.78 19.68 20.48 17.63 14.41 7.30 5.51 30.11%
EPS 3.01 2.54 2.06 1.46 1.40 0.86 0.71 27.19%
DPS 0.58 0.60 0.60 0.40 0.36 0.33 0.32 10.40%
NAPS 0.2074 0.099 0.087 0.0743 0.0657 0.0597 0.0554 24.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.17 2.32 1.10 0.85 1.42 1.55 0.49 -
P/RPS 3.19 4.10 1.87 1.19 2.44 5.24 2.14 6.87%
P/EPS 28.40 31.81 18.54 14.46 25.18 44.37 16.63 9.32%
EY 3.52 3.14 5.39 6.92 3.97 2.25 6.01 -8.52%
DY 0.68 0.75 1.58 1.88 1.03 0.86 2.72 -20.61%
P/NAPS 4.12 8.15 4.40 2.83 5.36 6.40 2.13 11.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 11/05/11 12/05/10 14/05/09 21/05/08 15/05/07 18/05/06 -
Price 2.22 2.70 1.07 1.15 1.52 1.80 0.57 -
P/RPS 3.26 4.77 1.82 1.62 2.62 6.08 2.49 4.58%
P/EPS 29.06 37.02 18.03 19.56 26.95 51.53 19.34 7.01%
EY 3.44 2.70 5.55 5.11 3.71 1.94 5.17 -6.55%
DY 0.66 0.64 1.62 1.39 0.96 0.74 2.34 -19.00%
P/NAPS 4.22 9.49 4.28 3.83 5.73 7.44 2.48 9.25%

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