[DIALOG] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 117.34%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 713,858 532,336 584,422 476,825 395,773 200,436 144,764 30.44%
PBT 105,082 88,521 71,134 51,567 48,990 29,186 19,119 32.82%
Tax -19,600 -16,744 -12,825 -8,241 -7,929 -3,636 -1,222 58.77%
NP 85,482 71,777 58,309 43,326 41,061 25,550 17,897 29.75%
-
NP to SH 85,994 69,089 55,562 40,893 36,960 23,965 17,060 30.92%
-
Tax Rate 18.65% 18.92% 18.03% 15.98% 16.18% 12.46% 6.39% -
Total Cost 628,376 460,559 526,113 433,499 354,712 174,886 126,867 30.54%
-
Net Worth 654,147 516,204 459,535 406,129 349,579 328,306 297,526 14.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 654,147 516,204 459,535 406,129 349,579 328,306 297,526 14.02%
NOSH 1,976,873 1,962,755 1,392,531 1,400,445 1,399,999 1,385,260 1,364,800 6.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.97% 13.48% 9.98% 9.09% 10.37% 12.75% 12.36% -
ROE 13.15% 13.38% 12.09% 10.07% 10.57% 7.30% 5.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.11 27.12 41.97 34.05 28.27 14.47 10.61 22.63%
EPS 4.35 3.52 3.99 2.93 2.64 1.73 1.25 23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.263 0.33 0.29 0.2497 0.237 0.218 7.19%
Adjusted Per Share Value based on latest NOSH - 1,397,341
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.64 9.43 10.35 8.45 7.01 3.55 2.56 30.47%
EPS 1.52 1.22 0.98 0.72 0.65 0.42 0.30 31.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.0914 0.0814 0.0719 0.0619 0.0581 0.0527 14.03%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.63 1.79 1.32 0.80 1.81 0.89 0.43 -
P/RPS 7.28 6.60 3.15 2.35 6.40 6.15 4.05 10.26%
P/EPS 60.46 50.85 33.08 27.40 68.56 51.45 34.40 9.84%
EY 1.65 1.97 3.02 3.65 1.46 1.94 2.91 -9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.95 6.81 4.00 2.76 7.25 3.76 1.97 26.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 16/02/06 -
Price 2.44 2.13 1.34 0.85 1.54 1.43 0.49 -
P/RPS 6.76 7.85 3.19 2.50 5.45 9.88 4.62 6.54%
P/EPS 56.09 60.51 33.58 29.11 58.33 82.66 39.20 6.15%
EY 1.78 1.65 2.98 3.44 1.71 1.21 2.55 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.37 8.10 4.06 2.93 6.17 6.03 2.25 21.85%

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