[DIALOG] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.29%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 503,067 358,620 268,532 275,570 240,282 212,364 99,506 30.97%
PBT 56,270 51,676 46,985 36,783 27,697 26,509 14,101 25.91%
Tax -10,914 -9,662 -9,239 -6,494 -4,540 -4,466 -1,659 36.84%
NP 45,356 42,014 37,746 30,289 23,157 22,043 12,442 24.03%
-
NP to SH 47,510 41,452 35,995 28,628 22,078 20,012 11,174 27.25%
-
Tax Rate 19.40% 18.70% 19.66% 17.65% 16.39% 16.85% 11.77% -
Total Cost 457,711 316,606 230,786 245,281 217,125 190,321 87,064 31.83%
-
Net Worth 1,294,172 653,165 514,493 458,603 405,229 349,440 326,942 25.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,294,172 653,165 514,493 458,603 405,229 349,440 326,942 25.74%
NOSH 2,375,500 1,973,904 1,956,249 1,389,708 1,397,341 1,399,440 1,379,506 9.47%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.02% 11.72% 14.06% 10.99% 9.64% 10.38% 12.50% -
ROE 3.67% 6.35% 7.00% 6.24% 5.45% 5.73% 3.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.18 18.17 13.73 19.83 17.20 15.17 7.21 19.65%
EPS 2.00 2.10 1.84 2.06 1.58 1.43 0.81 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5448 0.3309 0.263 0.33 0.29 0.2497 0.237 14.86%
Adjusted Per Share Value based on latest NOSH - 1,389,708
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.91 6.35 4.76 4.88 4.26 3.76 1.76 31.00%
EPS 0.84 0.73 0.64 0.51 0.39 0.35 0.20 26.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.1157 0.0911 0.0812 0.0718 0.0619 0.0579 25.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.40 2.63 1.79 1.32 0.80 1.81 0.89 -
P/RPS 11.33 14.48 13.04 6.66 4.65 11.93 12.34 -1.41%
P/EPS 120.00 125.24 97.28 64.08 50.63 126.57 109.88 1.47%
EY 0.83 0.80 1.03 1.56 1.98 0.79 0.91 -1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 7.95 6.81 4.00 2.76 7.25 3.76 2.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 -
Price 2.34 2.44 2.13 1.34 0.85 1.54 1.43 -
P/RPS 11.05 13.43 15.52 6.76 4.94 10.15 19.82 -9.27%
P/EPS 117.00 116.19 115.76 65.05 53.80 107.69 176.54 -6.62%
EY 0.85 0.86 0.86 1.54 1.86 0.93 0.57 6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 7.37 8.10 4.06 2.93 6.17 6.03 -5.47%

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