[DIALOG] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -22.25%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 607,126 968,945 717,089 576,584 643,734 680,594 499,912 3.28%
PBT 148,829 121,888 90,239 89,825 66,626 66,672 63,834 15.14%
Tax -27,353 -21,008 -12,006 -24,588 -11,436 -14,683 -12,551 13.85%
NP 121,476 100,880 78,233 65,237 55,190 51,989 51,283 15.44%
-
NP to SH 114,846 103,548 77,932 63,632 52,236 52,235 49,614 15.00%
-
Tax Rate 18.38% 17.24% 13.30% 27.37% 17.16% 22.02% 19.66% -
Total Cost 485,650 868,065 638,856 511,347 588,544 628,605 448,629 1.32%
-
Net Worth 3,501,388 3,183,550 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 19.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 101,489 79,864 63,188 60,601 26,725 52,957 47,251 13.58%
Div Payout % 88.37% 77.13% 81.08% 95.24% 51.16% 101.38% 95.24% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,501,388 3,183,550 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 19.16%
NOSH 5,641,642 5,507,872 5,265,675 5,050,158 2,429,581 2,407,142 2,362,571 15.60%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.01% 10.41% 10.91% 11.31% 8.57% 7.64% 10.26% -
ROE 3.28% 3.25% 3.17% 3.17% 3.34% 3.84% 4.06% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.77 17.59 13.62 11.42 26.50 28.27 21.16 -10.64%
EPS 2.04 1.88 1.48 1.26 2.15 2.17 2.10 -0.48%
DPS 1.80 1.45 1.20 1.20 1.10 2.20 2.00 -1.73%
NAPS 0.621 0.578 0.467 0.398 0.644 0.565 0.5172 3.09%
Adjusted Per Share Value based on latest NOSH - 5,050,158
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.75 17.16 12.70 10.21 11.40 12.05 8.85 3.29%
EPS 2.03 1.83 1.38 1.13 0.93 0.93 0.88 14.94%
DPS 1.80 1.41 1.12 1.07 0.47 0.94 0.84 13.53%
NAPS 0.6202 0.5639 0.4355 0.356 0.2771 0.2409 0.2164 19.17%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.09 1.92 1.54 1.59 3.79 2.82 2.35 -
P/RPS 28.70 10.91 11.31 13.93 14.30 9.97 11.11 17.12%
P/EPS 151.70 102.13 104.05 126.19 176.28 129.95 111.90 5.20%
EY 0.66 0.98 0.96 0.79 0.57 0.77 0.89 -4.85%
DY 0.58 0.76 0.78 0.75 0.29 0.78 0.85 -6.16%
P/NAPS 4.98 3.32 3.30 3.99 5.89 4.99 4.54 1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 18/08/16 20/08/15 21/08/14 20/08/13 13/08/12 -
Price 3.35 1.93 1.53 1.50 1.77 2.68 2.43 -
P/RPS 31.11 10.97 11.23 13.14 6.68 9.48 11.48 18.06%
P/EPS 164.47 102.66 103.38 119.05 82.33 123.50 115.71 6.03%
EY 0.61 0.97 0.97 0.84 1.21 0.81 0.86 -5.56%
DY 0.54 0.75 0.78 0.80 0.62 0.82 0.82 -6.72%
P/NAPS 5.39 3.34 3.28 3.77 2.75 4.74 4.70 2.30%

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