[DIALOG] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -70.7%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 416,950 355,238 263,804 308,852 236,543 183,409 100,930 26.64%
PBT 56,235 53,406 41,536 34,351 23,870 22,481 15,085 24.49%
Tax -11,010 -9,938 -7,505 -6,330 -3,701 -3,463 -1,976 33.11%
NP 45,225 43,468 34,031 28,021 20,169 19,018 13,109 22.90%
-
NP to SH 46,791 44,542 33,094 26,935 18,815 16,948 12,791 24.10%
-
Tax Rate 19.58% 18.61% 18.07% 18.43% 15.50% 15.40% 13.10% -
Total Cost 371,725 311,770 229,773 280,831 216,374 164,391 87,821 27.15%
-
Net Worth 1,236,849 638,172 506,592 460,546 399,992 343,161 327,339 24.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,236,849 638,172 506,592 460,546 399,992 343,161 327,339 24.77%
NOSH 2,304,975 1,970,884 1,958,224 1,395,595 1,393,703 1,400,661 1,375,376 8.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.85% 12.24% 12.90% 9.07% 8.53% 10.37% 12.99% -
ROE 3.78% 6.98% 6.53% 5.85% 4.70% 4.94% 3.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.09 18.02 13.47 22.13 16.97 13.09 7.34 16.20%
EPS 2.03 2.26 1.69 1.93 1.35 1.21 0.93 13.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5366 0.3238 0.2587 0.33 0.287 0.245 0.238 14.49%
Adjusted Per Share Value based on latest NOSH - 1,395,595
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.38 6.29 4.67 5.47 4.19 3.25 1.79 26.60%
EPS 0.83 0.79 0.59 0.48 0.33 0.30 0.23 23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2191 0.113 0.0897 0.0816 0.0708 0.0608 0.058 24.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.39 2.25 1.12 1.23 1.02 1.72 0.54 -
P/RPS 13.21 12.48 8.31 5.56 6.01 13.14 7.36 10.22%
P/EPS 117.73 99.56 66.27 63.73 75.56 142.15 58.06 12.49%
EY 0.85 1.00 1.51 1.57 1.32 0.70 1.72 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 6.95 4.33 3.73 3.55 7.02 2.27 11.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 22/11/10 17/11/09 18/11/08 20/11/07 21/11/06 -
Price 2.41 2.40 1.44 1.35 0.88 1.69 0.73 -
P/RPS 13.32 13.32 10.69 6.10 5.18 12.91 9.95 4.97%
P/EPS 118.72 106.19 85.21 69.95 65.19 139.67 78.49 7.13%
EY 0.84 0.94 1.17 1.43 1.53 0.72 1.27 -6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.49 7.41 5.57 4.09 3.07 6.90 3.07 6.53%

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