[DIALOG] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 17.34%
YoY- 10.32%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 358,620 268,532 275,570 240,282 212,364 99,506 66,602 32.37%
PBT 51,676 46,985 36,783 27,697 26,509 14,101 9,787 31.94%
Tax -9,662 -9,239 -6,494 -4,540 -4,466 -1,659 -610 58.44%
NP 42,014 37,746 30,289 23,157 22,043 12,442 9,177 28.84%
-
NP to SH 41,452 35,995 28,628 22,078 20,012 11,174 8,896 29.22%
-
Tax Rate 18.70% 19.66% 17.65% 16.39% 16.85% 11.77% 6.23% -
Total Cost 316,606 230,786 245,281 217,125 190,321 87,064 57,425 32.89%
-
Net Worth 653,165 514,493 458,603 405,229 349,440 326,942 298,358 13.94%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 653,165 514,493 458,603 405,229 349,440 326,942 298,358 13.94%
NOSH 1,973,904 1,956,249 1,389,708 1,397,341 1,399,440 1,379,506 1,368,615 6.29%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.72% 14.06% 10.99% 9.64% 10.38% 12.50% 13.78% -
ROE 6.35% 7.00% 6.24% 5.45% 5.73% 3.42% 2.98% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.17 13.73 19.83 17.20 15.17 7.21 4.87 24.52%
EPS 2.10 1.84 2.06 1.58 1.43 0.81 0.65 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.263 0.33 0.29 0.2497 0.237 0.218 7.19%
Adjusted Per Share Value based on latest NOSH - 1,397,341
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.35 4.76 4.88 4.26 3.76 1.76 1.18 32.36%
EPS 0.73 0.64 0.51 0.39 0.35 0.20 0.16 28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0911 0.0812 0.0718 0.0619 0.0579 0.0528 13.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.63 1.79 1.32 0.80 1.81 0.89 0.43 -
P/RPS 14.48 13.04 6.66 4.65 11.93 12.34 8.84 8.56%
P/EPS 125.24 97.28 64.08 50.63 126.57 109.88 66.15 11.21%
EY 0.80 1.03 1.56 1.98 0.79 0.91 1.51 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.95 6.81 4.00 2.76 7.25 3.76 1.97 26.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 16/02/06 -
Price 2.44 2.13 1.34 0.85 1.54 1.43 0.49 -
P/RPS 13.43 15.52 6.76 4.94 10.15 19.82 10.07 4.91%
P/EPS 116.19 115.76 65.05 53.80 107.69 176.54 75.38 7.47%
EY 0.86 0.86 1.54 1.86 0.93 0.57 1.33 -7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.37 8.10 4.06 2.93 6.17 6.03 2.25 21.85%

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