[DIALOG] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 27.62%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,208,378 1,139,146 1,104,521 790,507 476,633 349,411 254,139 29.65%
PBT 200,507 150,014 123,456 97,186 58,970 53,236 46,039 27.77%
Tax -40,382 -25,354 -21,971 -15,627 -7,386 -6,381 -13,340 20.26%
NP 160,125 124,660 101,485 81,559 51,584 46,855 32,699 30.29%
-
NP to SH 152,298 118,297 91,936 75,577 49,280 44,834 32,699 29.21%
-
Tax Rate 20.14% 16.90% 17.80% 16.08% 12.53% 11.99% 28.98% -
Total Cost 1,048,253 1,014,486 1,003,036 708,948 425,049 302,556 221,440 29.56%
-
Net Worth 583,055 477,629 307,752 379,039 324,188 312,399 287,478 12.50%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 60,919 61,007 50,359 43,358 30,610 49,110 25,886 15.32%
Div Payout % 40.00% 51.57% 54.78% 57.37% 62.11% 109.54% 79.17% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 583,055 477,629 307,752 379,039 324,188 312,399 287,478 12.50%
NOSH 1,965,135 1,967,983 1,398,877 1,398,669 1,391,367 1,364,189 1,362,458 6.29%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.25% 10.94% 9.19% 10.32% 10.82% 13.41% 12.87% -
ROE 26.12% 24.77% 29.87% 19.94% 15.20% 14.35% 11.37% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 61.49 57.88 78.96 56.52 34.26 25.61 18.65 21.98%
EPS 7.75 6.01 4.68 5.40 3.54 3.29 2.40 21.56%
DPS 3.10 3.10 3.60 3.10 2.20 3.60 1.90 8.49%
NAPS 0.2967 0.2427 0.22 0.271 0.233 0.229 0.211 5.84%
Adjusted Per Share Value based on latest NOSH - 1,393,898
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.40 20.18 19.56 14.00 8.44 6.19 4.50 29.66%
EPS 2.70 2.10 1.63 1.34 0.87 0.79 0.58 29.20%
DPS 1.08 1.08 0.89 0.77 0.54 0.87 0.46 15.27%
NAPS 0.1033 0.0846 0.0545 0.0671 0.0574 0.0553 0.0509 12.51%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.76 1.05 1.09 1.34 1.88 0.54 0.41 -
P/RPS 4.49 1.81 1.38 2.37 5.49 2.11 2.20 12.61%
P/EPS 35.61 17.47 16.59 24.80 53.08 16.43 17.08 13.02%
EY 2.81 5.72 6.03 4.03 1.88 6.09 5.85 -11.49%
DY 1.12 2.95 3.30 2.31 1.17 6.67 4.63 -21.05%
P/NAPS 9.30 4.33 4.95 4.94 8.07 2.36 1.94 29.83%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 12/08/11 19/08/10 19/08/09 21/08/08 21/08/07 22/08/06 15/08/05 -
Price 2.52 1.10 1.16 1.10 1.58 0.58 0.41 -
P/RPS 4.10 1.90 1.47 1.95 4.61 2.26 2.20 10.92%
P/EPS 32.52 18.30 17.65 20.36 44.61 17.65 17.08 11.32%
EY 3.08 5.46 5.67 4.91 2.24 5.67 5.85 -10.13%
DY 1.23 2.82 3.10 2.82 1.39 6.21 4.63 -19.81%
P/NAPS 8.49 4.53 5.27 4.06 6.78 2.53 1.94 27.87%

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