[DIALOG] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 8.77%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 694,162 503,067 358,620 268,532 275,570 240,282 212,364 21.80%
PBT 82,189 56,270 51,676 46,985 36,783 27,697 26,509 20.73%
Tax -13,089 -10,914 -9,662 -9,239 -6,494 -4,540 -4,466 19.60%
NP 69,100 45,356 42,014 37,746 30,289 23,157 22,043 20.95%
-
NP to SH 66,407 47,510 41,452 35,995 28,628 22,078 20,012 22.10%
-
Tax Rate 15.93% 19.40% 18.70% 19.66% 17.65% 16.39% 16.85% -
Total Cost 625,062 457,711 316,606 230,786 245,281 217,125 190,321 21.89%
-
Net Worth 1,456,124 1,294,172 653,165 514,493 458,603 405,229 349,440 26.82%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,456,124 1,294,172 653,165 514,493 458,603 405,229 349,440 26.82%
NOSH 2,414,800 2,375,500 1,973,904 1,956,249 1,389,708 1,397,341 1,399,440 9.50%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.95% 9.02% 11.72% 14.06% 10.99% 9.64% 10.38% -
ROE 4.56% 3.67% 6.35% 7.00% 6.24% 5.45% 5.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.75 21.18 18.17 13.73 19.83 17.20 15.17 11.23%
EPS 2.75 2.00 2.10 1.84 2.06 1.58 1.43 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.603 0.5448 0.3309 0.263 0.33 0.29 0.2497 15.81%
Adjusted Per Share Value based on latest NOSH - 1,956,249
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.29 8.91 6.35 4.76 4.88 4.26 3.76 21.80%
EPS 1.18 0.84 0.73 0.64 0.51 0.39 0.35 22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2292 0.1157 0.0911 0.0812 0.0718 0.0619 26.82%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.58 2.40 2.63 1.79 1.32 0.80 1.81 -
P/RPS 12.45 11.33 14.48 13.04 6.66 4.65 11.93 0.71%
P/EPS 130.18 120.00 125.24 97.28 64.08 50.63 126.57 0.46%
EY 0.77 0.83 0.80 1.03 1.56 1.98 0.79 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.94 4.41 7.95 6.81 4.00 2.76 7.25 -3.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 13/02/14 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 -
Price 3.26 2.34 2.44 2.13 1.34 0.85 1.54 -
P/RPS 11.34 11.05 13.43 15.52 6.76 4.94 10.15 1.86%
P/EPS 118.55 117.00 116.19 115.76 65.05 53.80 107.69 1.61%
EY 0.84 0.85 0.86 0.86 1.54 1.86 0.93 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.41 4.30 7.37 8.10 4.06 2.93 6.17 -2.16%

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