[DIALOG] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -8.73%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 653,551 536,365 541,549 575,470 416,950 355,238 263,804 16.30%
PBT 95,656 80,558 63,481 64,173 56,235 53,406 41,536 14.90%
Tax -14,350 -18,012 -11,334 -13,831 -11,010 -9,938 -7,505 11.39%
NP 81,306 62,546 52,147 50,342 45,225 43,468 34,031 15.60%
-
NP to SH 81,336 60,072 49,905 47,673 46,791 44,542 33,094 16.15%
-
Tax Rate 15.00% 22.36% 17.85% 21.55% 19.58% 18.61% 18.07% -
Total Cost 572,245 473,819 489,402 525,128 371,725 311,770 229,773 16.40%
-
Net Worth 2,550,992 2,173,791 163,903,679 1,418,151 1,236,849 638,172 506,592 30.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,550,992 2,173,791 163,903,679 1,418,151 1,236,849 638,172 506,592 30.88%
NOSH 5,281,558 5,090,847 4,892,647 2,407,727 2,304,975 1,970,884 1,958,224 17.96%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.44% 11.66% 9.63% 8.75% 10.85% 12.24% 12.90% -
ROE 3.19% 2.76% 0.03% 3.36% 3.78% 6.98% 6.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.37 10.54 11.07 23.90 18.09 18.02 13.47 -1.40%
EPS 1.54 1.18 1.02 1.98 2.03 2.26 1.69 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.483 0.427 33.50 0.589 0.5366 0.3238 0.2587 10.95%
Adjusted Per Share Value based on latest NOSH - 2,407,727
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.58 9.50 9.59 10.19 7.38 6.29 4.67 16.32%
EPS 1.44 1.06 0.88 0.84 0.83 0.79 0.59 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4518 0.385 29.03 0.2512 0.2191 0.113 0.0897 30.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.46 1.60 1.72 2.54 2.39 2.25 1.12 -
P/RPS 11.80 15.19 15.54 10.63 13.21 12.48 8.31 6.01%
P/EPS 94.81 135.59 168.63 128.28 117.73 99.56 66.27 6.14%
EY 1.05 0.74 0.59 0.78 0.85 1.00 1.51 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.75 0.05 4.31 4.45 6.95 4.33 -5.82%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 17/11/15 18/11/14 19/11/13 20/11/12 16/11/11 22/11/10 -
Price 1.55 1.64 1.50 2.98 2.41 2.40 1.44 -
P/RPS 12.53 15.57 13.55 12.47 13.32 13.32 10.69 2.67%
P/EPS 100.65 138.98 147.06 150.51 118.72 106.19 85.21 2.81%
EY 0.99 0.72 0.68 0.66 0.84 0.94 1.17 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.84 0.04 5.06 4.49 7.41 5.57 -8.76%

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