[DIALOG] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 13.3%
YoY- 72.61%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 357,967 180,492 167,452 115,931 72,269 58,957 47,410 40.02%
PBT 41,528 20,484 15,584 18,820 12,637 13,093 7,594 32.69%
Tax -8,412 -3,072 -2,354 -3,213 -4,090 -2,482 226 -
NP 33,116 17,412 13,230 15,607 8,547 10,611 7,820 27.16%
-
NP to SH 30,242 16,357 12,778 14,753 8,547 10,611 7,820 25.25%
-
Tax Rate 20.26% 15.00% 15.11% 17.07% 32.37% 18.96% -2.98% -
Total Cost 324,851 163,080 154,222 100,324 63,722 48,346 39,590 41.97%
-
Net Worth 307,717 378,025 319,339 327,999 286,256 262,421 211,313 6.45%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 33,569 27,877 16,446 35,637 13,566 12,991 1,162 75.07%
Div Payout % 111.00% 170.43% 128.71% 241.56% 158.73% 122.43% 14.86% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 307,717 378,025 319,339 327,999 286,256 262,421 211,313 6.45%
NOSH 1,398,715 1,393,898 1,370,555 1,370,660 1,356,666 1,299,113 105,656 53.74%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.25% 9.65% 7.90% 13.46% 11.83% 18.00% 16.49% -
ROE 9.83% 4.33% 4.00% 4.50% 2.99% 4.04% 3.70% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.59 12.95 12.22 8.46 5.33 4.54 44.87 -8.92%
EPS 1.54 1.18 0.90 1.08 0.63 0.82 0.61 16.67%
DPS 2.40 2.00 1.20 2.60 1.00 1.00 1.10 13.87%
NAPS 0.22 0.2712 0.233 0.2393 0.211 0.202 2.00 -30.75%
Adjusted Per Share Value based on latest NOSH - 1,370,660
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.34 3.20 2.97 2.05 1.28 1.04 0.84 40.01%
EPS 0.54 0.29 0.23 0.26 0.15 0.19 0.14 25.20%
DPS 0.59 0.49 0.29 0.63 0.24 0.23 0.02 75.68%
NAPS 0.0545 0.067 0.0566 0.0581 0.0507 0.0465 0.0374 6.47%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.09 1.34 1.88 0.54 0.41 0.47 0.42 -
P/RPS 4.26 10.35 15.39 6.38 7.70 10.36 0.94 28.61%
P/EPS 50.41 114.19 201.65 50.17 65.08 57.54 5.67 43.88%
EY 1.98 0.88 0.50 1.99 1.54 1.74 17.62 -30.51%
DY 2.20 1.49 0.64 4.81 2.44 2.13 2.62 -2.86%
P/NAPS 4.95 4.94 8.07 2.26 1.94 2.33 0.21 69.24%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 21/08/07 22/08/06 15/08/05 19/08/04 22/08/03 -
Price 1.16 1.10 1.58 0.58 0.41 0.41 0.50 -
P/RPS 4.53 8.50 12.93 6.86 7.70 9.03 1.11 26.38%
P/EPS 53.65 93.74 169.47 53.89 65.08 50.20 6.76 41.18%
EY 1.86 1.07 0.59 1.86 1.54 1.99 14.80 -29.20%
DY 2.07 1.82 0.76 4.48 2.44 2.44 2.20 -1.00%
P/NAPS 5.27 4.06 6.78 2.42 1.94 2.03 0.25 66.12%

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