[DIALOG] YoY 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- -26.52%

YoY- 28.01%

Quarter Report

Interim Financial Report FY08 Q4.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	374,882	271,950	357,967	180,492	167,452	115,931	72,269	31.55%
YoY %	37.85%	-24.03%	98.33%	7.79%	44.44%	60.42%	-	-
Horiz. %	518.73%	376.30%	495.33%	249.75%	231.71%	160.42%	100.00%	-
PBT	60,483	37,777	41,528	20,484	15,584	18,820	12,637	29.80%
YoY %	60.11%	-9.03%	102.73%	31.44%	-17.19%	48.93%	-	-
Horiz. %	478.62%	298.94%	328.62%	162.10%	123.32%	148.93%	100.00%	-
Tax	-13,268	-5,205	-8,412	-3,072	-2,354	-3,213	-4,090	21.65%
YoY %	-154.91%	38.12%	-173.83%	-30.50%	26.74%	21.44%	-	-
Horiz. %	324.40%	127.26%	205.67%	75.11%	57.56%	78.56%	100.00%	-
NP	47,215	32,572	33,116	17,412	13,230	15,607	8,547	32.93%
YoY %	44.96%	-1.64%	90.19%	31.61%	-15.23%	82.60%	-	-
Horiz. %	552.42%	381.09%	387.46%	203.72%	154.79%	182.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,870	30,895	30,242	16,357	12,778	14,753	8,547	31.81%
YoY %	45.23%	2.16%	84.89%	28.01%	-13.39%	72.61%	-	-
Horiz. %	524.98%	361.47%	353.83%	191.38%	149.50%	172.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.94%	13.78%	20.26%	15.00%	15.11%	17.07%	32.37%	-
YoY %	59.22%	-31.98%	35.07%	-0.73%	-11.48%	-47.27%	-	-
Horiz. %	67.78%	42.57%	62.59%	46.34%	46.68%	52.73%	100.00%	-
Total Cost	327,667	239,378	324,851	163,080	154,222	100,324	63,722	31.36%
YoY %	36.88%	-26.31%	99.20%	5.74%	53.72%	57.44%	-	-
Horiz. %	514.21%	375.66%	509.79%	255.92%	242.02%	157.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	583,900	480,529	307,717	378,025	319,339	327,999	286,256	12.60%
YoY %	21.51%	56.16%	-18.60%	18.38%	-2.64%	14.58%	-	-
Horiz. %	203.98%	167.87%	107.50%	132.06%	111.56%	114.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	35,423	35,638	33,569	27,877	16,446	35,637	13,566	17.33%
YoY %	-0.60%	6.16%	20.42%	69.51%	-53.85%	162.69%	-	-
Horiz. %	261.12%	262.70%	247.45%	205.49%	121.23%	262.69%	100.00%	-
Div Payout %	78.95%	115.35%	111.00%	170.43%	128.71%	241.56%	158.73%	-
YoY %	-31.56%	3.92%	-34.87%	32.41%	-46.72%	52.18%	-	-
Horiz. %	49.74%	72.67%	69.93%	107.37%	81.09%	152.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	583,900	480,529	307,717	378,025	319,339	327,999	286,256	12.60%
YoY %	21.51%	56.16%	-18.60%	18.38%	-2.64%	14.58%	-	-
Horiz. %	203.98%	167.87%	107.50%	132.06%	111.56%	114.58%	100.00%	-
NOSH	1,967,982	1,979,930	1,398,715	1,393,898	1,370,555	1,370,660	1,356,666	6.39%
YoY %	-0.60%	41.55%	0.35%	1.70%	-0.01%	1.03%	-	-
Horiz. %	145.06%	145.94%	103.10%	102.74%	101.02%	101.03%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	12.59%	11.98%	9.25%	9.65%	7.90%	13.46%	11.83%	-
YoY %	5.09%	29.51%	-4.15%	22.15%	-41.31%	13.78%	-	-
Horiz. %	106.42%	101.27%	78.19%	81.57%	66.78%	113.78%	100.00%	-
ROE	7.68%	6.43%	9.83%	4.33%	4.00%	4.50%	2.99%	-
YoY %	19.44%	-34.59%	127.02%	8.25%	-11.11%	50.50%	-	-
Horiz. %	256.86%	215.05%	328.76%	144.82%	133.78%	150.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	19.05	13.74	25.59	12.95	12.22	8.46	5.33	23.63%
YoY %	38.65%	-46.31%	97.61%	5.97%	44.44%	58.72%	-	-
Horiz. %	357.41%	257.79%	480.11%	242.96%	229.27%	158.72%	100.00%	-
EPS	2.28	1.56	1.54	1.18	0.90	1.08	0.63	23.89%
YoY %	46.15%	1.30%	30.51%	31.11%	-16.67%	71.43%	-	-
Horiz. %	361.90%	247.62%	244.44%	187.30%	142.86%	171.43%	100.00%	-
DPS	1.80	1.80	2.40	2.00	1.20	2.60	1.00	10.28%
YoY %	0.00%	-25.00%	20.00%	66.67%	-53.85%	160.00%	-	-
Horiz. %	180.00%	180.00%	240.00%	200.00%	120.00%	260.00%	100.00%	-
NAPS	0.2967	0.2427	0.22	0.2712	0.233	0.2393	0.211	5.84%
YoY %	22.25%	10.32%	-18.88%	16.39%	-2.63%	13.41%	-	-
Horiz. %	140.62%	115.02%	104.27%	128.53%	110.43%	113.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,393,898
RPS	6.64	4.82	6.34	3.20	2.97	2.05	1.28	31.55%
YoY %	37.76%	-23.97%	98.12%	7.74%	44.88%	60.16%	-	-
Horiz. %	518.75%	376.56%	495.31%	250.00%	232.03%	160.16%	100.00%	-
EPS	0.79	0.55	0.54	0.29	0.23	0.26	0.15	31.88%
YoY %	43.64%	1.85%	86.21%	26.09%	-11.54%	73.33%	-	-
Horiz. %	526.67%	366.67%	360.00%	193.33%	153.33%	173.33%	100.00%	-
DPS	0.63	0.63	0.59	0.49	0.29	0.63	0.24	17.44%
YoY %	0.00%	6.78%	20.41%	68.97%	-53.97%	162.50%	-	-
Horiz. %	262.50%	262.50%	245.83%	204.17%	120.83%	262.50%	100.00%	-
NAPS	0.1034	0.0851	0.0545	0.067	0.0566	0.0581	0.0507	12.60%
YoY %	21.50%	56.15%	-18.66%	18.37%	-2.58%	14.60%	-	-
Horiz. %	203.94%	167.85%	107.50%	132.15%	111.64%	114.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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	14.49	7.64	4.26	10.35	15.39	6.38	7.70	11.10%
YoY %	89.66%	79.34%	-58.84%	-32.75%	141.22%	-17.14%	-	-
Horiz. %	188.18%	99.22%	55.32%	134.42%	199.87%	82.86%	100.00%	-
P/EPS	121.05	67.29	50.41	114.19	201.65	50.17	65.08	10.89%
YoY %	79.89%	33.49%	-55.85%	-43.37%	301.93%	-22.91%	-	-
Horiz. %	186.00%	103.40%	77.46%	175.46%	309.85%	77.09%	100.00%	-
EY	0.83	1.49	1.98	0.88	0.50	1.99	1.54	-9.78%
YoY %	-44.30%	-24.75%	125.00%	76.00%	-74.87%	29.22%	-	-
Horiz. %	53.90%	96.75%	128.57%	57.14%	32.47%	129.22%	100.00%	-
DY	0.65	1.71	2.20	1.49	0.64	4.81	2.44	-19.77%
YoY %	-61.99%	-22.27%	47.65%	132.81%	-86.69%	97.13%	-	-
Horiz. %	26.64%	70.08%	90.16%	61.07%	26.23%	197.13%	100.00%	-
P/NAPS	9.30	4.33	4.95	4.94	8.07	2.26	1.94	29.83%
YoY %	114.78%	-12.53%	0.20%	-38.79%	257.08%	16.49%	-	-
Horiz. %	479.38%	223.20%	255.15%	254.64%	415.98%	116.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
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	13.23	8.01	4.53	8.50	12.93	6.86	7.70	9.43%
YoY %	65.17%	76.82%	-46.71%	-34.26%	88.48%	-10.91%	-	-
Horiz. %	171.82%	104.03%	58.83%	110.39%	167.92%	89.09%	100.00%	-
P/EPS	110.53	70.49	53.65	93.74	169.47	53.89	65.08	9.22%
YoY %	56.80%	31.39%	-42.77%	-44.69%	214.47%	-17.19%	-	-
Horiz. %	169.84%	108.31%	82.44%	144.04%	260.40%	82.81%	100.00%	-
EY	0.90	1.42	1.86	1.07	0.59	1.86	1.54	-8.55%
YoY %	-36.62%	-23.66%	73.83%	81.36%	-68.28%	20.78%	-	-
Horiz. %	58.44%	92.21%	120.78%	69.48%	38.31%	120.78%	100.00%	-
DY	0.71	1.64	2.07	1.82	0.76	4.48	2.44	-18.58%
YoY %	-56.71%	-20.77%	13.74%	139.47%	-83.04%	83.61%	-	-
Horiz. %	29.10%	67.21%	84.84%	74.59%	31.15%	183.61%	100.00%	-
P/NAPS	8.49	4.53	5.27	4.06	6.78	2.42	1.94	27.87%
YoY %	87.42%	-14.04%	29.80%	-40.12%	180.17%	24.74%	-	-
Horiz. %	437.63%	233.51%	271.65%	209.28%	349.48%	124.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos