[DIALOG] YoY Quarter Result on 30-Jun-2009 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 45.39%

YoY- 84.89%

Quarter Report

Interim Financial Report - Q4 FY09.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	499,912	374,882	271,950	357,967	180,492	167,452	115,931	27.55%
YoY %	33.35%	37.85%	-24.03%	98.33%	7.79%	44.44%	-	-
Horiz. %	431.22%	323.37%	234.58%	308.78%	155.69%	144.44%	100.00%	-
PBT	63,834	60,483	37,777	41,528	20,484	15,584	18,820	22.55%
YoY %	5.54%	60.11%	-9.03%	102.73%	31.44%	-17.19%	-	-
Horiz. %	339.18%	321.38%	200.73%	220.66%	108.84%	82.81%	100.00%	-
Tax	-12,551	-13,268	-5,205	-8,412	-3,072	-2,354	-3,213	25.46%
YoY %	5.40%	-154.91%	38.12%	-173.83%	-30.50%	26.74%	-	-
Horiz. %	390.63%	412.95%	162.00%	261.81%	95.61%	73.26%	100.00%	-
NP	51,283	47,215	32,572	33,116	17,412	13,230	15,607	21.90%
YoY %	8.62%	44.96%	-1.64%	90.19%	31.61%	-15.23%	-	-
Horiz. %	328.59%	302.52%	208.70%	212.19%	111.57%	84.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,614	44,870	30,895	30,242	16,357	12,778	14,753	22.37%
YoY %	10.57%	45.23%	2.16%	84.89%	28.01%	-13.39%	-	-
Horiz. %	336.30%	304.14%	209.42%	204.99%	110.87%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.66%	21.94%	13.78%	20.26%	15.00%	15.11%	17.07%	-
YoY %	-10.39%	59.22%	-31.98%	35.07%	-0.73%	-11.48%	-	-
Horiz. %	115.17%	128.53%	80.73%	118.69%	87.87%	88.52%	100.00%	-
Total Cost	448,629	327,667	239,378	324,851	163,080	154,222	100,324	28.32%
YoY %	36.92%	36.88%	-26.31%	99.20%	5.74%	53.72%	-	-
Horiz. %	447.18%	326.61%	238.60%	323.80%	162.55%	153.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,221,921	583,900	480,529	307,717	378,025	319,339	327,999	24.48%
YoY %	109.27%	21.51%	56.16%	-18.60%	18.38%	-2.64%	-	-
Horiz. %	372.54%	178.02%	146.50%	93.82%	115.25%	97.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	47,251	35,423	35,638	33,569	27,877	16,446	35,637	4.80%
YoY %	33.39%	-0.60%	6.16%	20.42%	69.51%	-53.85%	-	-
Horiz. %	132.59%	99.40%	100.00%	94.20%	78.22%	46.15%	100.00%	-
Div Payout %	95.24%	78.95%	115.35%	111.00%	170.43%	128.71%	241.56%	-
YoY %	20.63%	-31.56%	3.92%	-34.87%	32.41%	-46.72%	-	-
Horiz. %	39.43%	32.68%	47.75%	45.95%	70.55%	53.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,221,921	583,900	480,529	307,717	378,025	319,339	327,999	24.48%
YoY %	109.27%	21.51%	56.16%	-18.60%	18.38%	-2.64%	-	-
Horiz. %	372.54%	178.02%	146.50%	93.82%	115.25%	97.36%	100.00%	-
NOSH	2,362,571	1,967,982	1,979,930	1,398,715	1,393,898	1,370,555	1,370,660	9.48%
YoY %	20.05%	-0.60%	41.55%	0.35%	1.70%	-0.01%	-	-
Horiz. %	172.37%	143.58%	144.45%	102.05%	101.70%	99.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.26%	12.59%	11.98%	9.25%	9.65%	7.90%	13.46%	-
YoY %	-18.51%	5.09%	29.51%	-4.15%	22.15%	-41.31%	-	-
Horiz. %	76.23%	93.54%	89.00%	68.72%	71.69%	58.69%	100.00%	-
ROE	4.06%	7.68%	6.43%	9.83%	4.33%	4.00%	4.50%	-
YoY %	-47.14%	19.44%	-34.59%	127.02%	8.25%	-11.11%	-	-
Horiz. %	90.22%	170.67%	142.89%	218.44%	96.22%	88.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	21.16	19.05	13.74	25.59	12.95	12.22	8.46	16.49%
YoY %	11.08%	38.65%	-46.31%	97.61%	5.97%	44.44%	-	-
Horiz. %	250.12%	225.18%	162.41%	302.48%	153.07%	144.44%	100.00%	-
EPS	2.10	2.28	1.56	1.54	1.18	0.90	1.08	11.70%
YoY %	-7.89%	46.15%	1.30%	30.51%	31.11%	-16.67%	-	-
Horiz. %	194.44%	211.11%	144.44%	142.59%	109.26%	83.33%	100.00%	-
DPS	2.00	1.80	1.80	2.40	2.00	1.20	2.60	-4.27%
YoY %	11.11%	0.00%	-25.00%	20.00%	66.67%	-53.85%	-	-
Horiz. %	76.92%	69.23%	69.23%	92.31%	76.92%	46.15%	100.00%	-
NAPS	0.5172	0.2967	0.2427	0.22	0.2712	0.233	0.2393	13.69%
YoY %	74.32%	22.25%	10.32%	-18.88%	16.39%	-2.63%	-	-
Horiz. %	216.13%	123.99%	101.42%	91.93%	113.33%	97.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,398,715
RPS	8.85	6.64	4.82	6.34	3.20	2.97	2.05	27.57%
YoY %	33.28%	37.76%	-23.97%	98.12%	7.74%	44.88%	-	-
Horiz. %	431.71%	323.90%	235.12%	309.27%	156.10%	144.88%	100.00%	-
EPS	0.88	0.79	0.55	0.54	0.29	0.23	0.26	22.50%
YoY %	11.39%	43.64%	1.85%	86.21%	26.09%	-11.54%	-	-
Horiz. %	338.46%	303.85%	211.54%	207.69%	111.54%	88.46%	100.00%	-
DPS	0.84	0.63	0.63	0.59	0.49	0.29	0.63	4.90%
YoY %	33.33%	0.00%	6.78%	20.41%	68.97%	-53.97%	-	-
Horiz. %	133.33%	100.00%	100.00%	93.65%	77.78%	46.03%	100.00%	-
NAPS	0.2164	0.1034	0.0851	0.0545	0.067	0.0566	0.0581	24.47%
YoY %	109.28%	21.50%	56.15%	-18.66%	18.37%	-2.58%	-	-
Horiz. %	372.46%	177.97%	146.47%	93.80%	115.32%	97.42%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.35	2.76	1.05	1.09	1.34	1.88	0.54	-
P/RPS	11.11	14.49	7.64	4.26	10.35	15.39	6.38	9.67%
YoY %	-23.33%	89.66%	79.34%	-58.84%	-32.75%	141.22%	-	-
Horiz. %	174.14%	227.12%	119.75%	66.77%	162.23%	241.22%	100.00%	-
P/EPS	111.90	121.05	67.29	50.41	114.19	201.65	50.17	14.29%
YoY %	-7.56%	79.89%	33.49%	-55.85%	-43.37%	301.93%	-	-
Horiz. %	223.04%	241.28%	134.12%	100.48%	227.61%	401.93%	100.00%	-
EY	0.89	0.83	1.49	1.98	0.88	0.50	1.99	-12.54%
YoY %	7.23%	-44.30%	-24.75%	125.00%	76.00%	-74.87%	-	-
Horiz. %	44.72%	41.71%	74.87%	99.50%	44.22%	25.13%	100.00%	-
DY	0.85	0.65	1.71	2.20	1.49	0.64	4.81	-25.06%
YoY %	30.77%	-61.99%	-22.27%	47.65%	132.81%	-86.69%	-	-
Horiz. %	17.67%	13.51%	35.55%	45.74%	30.98%	13.31%	100.00%	-
P/NAPS	4.54	9.30	4.33	4.95	4.94	8.07	2.26	12.31%
YoY %	-51.18%	114.78%	-12.53%	0.20%	-38.79%	257.08%	-	-
Horiz. %	200.88%	411.50%	191.59%	219.03%	218.58%	357.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	12/08/11	19/08/10	19/08/09	21/08/08	21/08/07	22/08/06	-
Price	2.43	2.52	1.10	1.16	1.10	1.58	0.58	-
P/RPS	11.48	13.23	8.01	4.53	8.50	12.93	6.86	8.95%
YoY %	-13.23%	65.17%	76.82%	-46.71%	-34.26%	88.48%	-	-
Horiz. %	167.35%	192.86%	116.76%	66.03%	123.91%	188.48%	100.00%	-
P/EPS	115.71	110.53	70.49	53.65	93.74	169.47	53.89	13.56%
YoY %	4.69%	56.80%	31.39%	-42.77%	-44.69%	214.47%	-	-
Horiz. %	214.72%	205.10%	130.80%	99.55%	173.95%	314.47%	100.00%	-
EY	0.86	0.90	1.42	1.86	1.07	0.59	1.86	-12.05%
YoY %	-4.44%	-36.62%	-23.66%	73.83%	81.36%	-68.28%	-	-
Horiz. %	46.24%	48.39%	76.34%	100.00%	57.53%	31.72%	100.00%	-
DY	0.82	0.71	1.64	2.07	1.82	0.76	4.48	-24.62%
YoY %	15.49%	-56.71%	-20.77%	13.74%	139.47%	-83.04%	-	-
Horiz. %	18.30%	15.85%	36.61%	46.21%	40.62%	16.96%	100.00%	-
P/NAPS	4.70	8.49	4.53	5.27	4.06	6.78	2.42	11.68%
YoY %	-44.64%	87.42%	-14.04%	29.80%	-40.12%	180.17%	-	-
Horiz. %	194.21%	350.83%	187.19%	217.77%	167.77%	280.17%	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