[DIALOG] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1.92%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 271,950 357,967 180,492 167,452 115,931 72,269 58,957 29.00%
PBT 37,777 41,528 20,484 15,584 18,820 12,637 13,093 19.30%
Tax -5,205 -8,412 -3,072 -2,354 -3,213 -4,090 -2,482 13.13%
NP 32,572 33,116 17,412 13,230 15,607 8,547 10,611 20.54%
-
NP to SH 30,895 30,242 16,357 12,778 14,753 8,547 10,611 19.48%
-
Tax Rate 13.78% 20.26% 15.00% 15.11% 17.07% 32.37% 18.96% -
Total Cost 239,378 324,851 163,080 154,222 100,324 63,722 48,346 30.53%
-
Net Worth 480,529 307,717 378,025 319,339 327,999 286,256 262,421 10.60%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 35,638 33,569 27,877 16,446 35,637 13,566 12,991 18.30%
Div Payout % 115.35% 111.00% 170.43% 128.71% 241.56% 158.73% 122.43% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 480,529 307,717 378,025 319,339 327,999 286,256 262,421 10.60%
NOSH 1,979,930 1,398,715 1,393,898 1,370,555 1,370,660 1,356,666 1,299,113 7.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.98% 9.25% 9.65% 7.90% 13.46% 11.83% 18.00% -
ROE 6.43% 9.83% 4.33% 4.00% 4.50% 2.99% 4.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.74 25.59 12.95 12.22 8.46 5.33 4.54 20.25%
EPS 1.56 1.54 1.18 0.90 1.08 0.63 0.82 11.30%
DPS 1.80 2.40 2.00 1.20 2.60 1.00 1.00 10.28%
NAPS 0.2427 0.22 0.2712 0.233 0.2393 0.211 0.202 3.10%
Adjusted Per Share Value based on latest NOSH - 1,370,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.82 6.34 3.20 2.97 2.05 1.28 1.04 29.10%
EPS 0.55 0.54 0.29 0.23 0.26 0.15 0.19 19.37%
DPS 0.63 0.59 0.49 0.29 0.63 0.24 0.23 18.27%
NAPS 0.0851 0.0545 0.067 0.0566 0.0581 0.0507 0.0465 10.59%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.05 1.09 1.34 1.88 0.54 0.41 0.47 -
P/RPS 7.64 4.26 10.35 15.39 6.38 7.70 10.36 -4.94%
P/EPS 67.29 50.41 114.19 201.65 50.17 65.08 57.54 2.64%
EY 1.49 1.98 0.88 0.50 1.99 1.54 1.74 -2.55%
DY 1.71 2.20 1.49 0.64 4.81 2.44 2.13 -3.59%
P/NAPS 4.33 4.95 4.94 8.07 2.26 1.94 2.33 10.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 19/08/09 21/08/08 21/08/07 22/08/06 15/08/05 19/08/04 -
Price 1.10 1.16 1.10 1.58 0.58 0.41 0.41 -
P/RPS 8.01 4.53 8.50 12.93 6.86 7.70 9.03 -1.97%
P/EPS 70.49 53.65 93.74 169.47 53.89 65.08 50.20 5.81%
EY 1.42 1.86 1.07 0.59 1.86 1.54 1.99 -5.46%
DY 1.64 2.07 1.82 0.76 4.48 2.44 2.44 -6.40%
P/NAPS 4.53 5.27 4.06 6.78 2.42 1.94 2.03 14.30%

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