[DIALOG] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 18.08%
YoY- 79.09%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 268,532 275,570 240,282 212,364 99,506 66,602 55,340 30.09%
PBT 46,985 36,783 27,697 26,509 14,101 9,787 11,340 26.71%
Tax -9,239 -6,494 -4,540 -4,466 -1,659 -610 -2,930 21.08%
NP 37,746 30,289 23,157 22,043 12,442 9,177 8,410 28.41%
-
NP to SH 35,995 28,628 22,078 20,012 11,174 8,896 8,410 27.40%
-
Tax Rate 19.66% 17.65% 16.39% 16.85% 11.77% 6.23% 25.84% -
Total Cost 230,786 245,281 217,125 190,321 87,064 57,425 46,930 30.38%
-
Net Worth 514,493 458,603 405,229 349,440 326,942 298,358 280,785 10.61%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 514,493 458,603 405,229 349,440 326,942 298,358 280,785 10.61%
NOSH 1,956,249 1,389,708 1,397,341 1,399,440 1,379,506 1,368,615 1,356,451 6.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.06% 10.99% 9.64% 10.38% 12.50% 13.78% 15.20% -
ROE 7.00% 6.24% 5.45% 5.73% 3.42% 2.98% 3.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.73 19.83 17.20 15.17 7.21 4.87 4.08 22.40%
EPS 1.84 2.06 1.58 1.43 0.81 0.65 0.62 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.33 0.29 0.2497 0.237 0.218 0.207 4.06%
Adjusted Per Share Value based on latest NOSH - 1,399,440
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.76 4.88 4.26 3.76 1.76 1.18 0.98 30.12%
EPS 0.64 0.51 0.39 0.35 0.20 0.16 0.15 27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 0.0812 0.0718 0.0619 0.0579 0.0528 0.0497 10.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.79 1.32 0.80 1.81 0.89 0.43 0.53 -
P/RPS 13.04 6.66 4.65 11.93 12.34 8.84 12.99 0.06%
P/EPS 97.28 64.08 50.63 126.57 109.88 66.15 85.48 2.17%
EY 1.03 1.56 1.98 0.79 0.91 1.51 1.17 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.81 4.00 2.76 7.25 3.76 1.97 2.56 17.70%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 16/02/06 24/02/05 -
Price 2.13 1.34 0.85 1.54 1.43 0.49 0.51 -
P/RPS 15.52 6.76 4.94 10.15 19.82 10.07 12.50 3.67%
P/EPS 115.76 65.05 53.80 107.69 176.54 75.38 82.26 5.85%
EY 0.86 1.54 1.86 0.93 0.57 1.33 1.22 -5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 4.06 2.93 6.17 6.03 2.25 2.46 21.96%

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