[DIALOG] YoY Quarter Result on 31-Mar-2006 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 46.37%
YoY- 59.1%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 269,729 216,619 108,745 88,716 67,681 36,210 62,412 27.59%
PBT 30,361 27,819 14,200 15,297 11,152 12,353 11,022 18.37%
Tax -5,318 -4,733 -1,396 -1,946 -2,968 -3,225 -5,019 0.96%
NP 25,043 23,086 12,804 13,351 8,184 9,128 6,003 26.85%
-
NP to SH 20,801 22,260 12,537 13,021 8,184 9,128 6,003 22.99%
-
Tax Rate 17.52% 17.01% 9.83% 12.72% 26.61% 26.11% 45.54% -
Total Cost 244,686 193,533 95,941 75,365 59,497 27,082 56,409 27.67%
-
Net Worth 418,812 371,139 333,401 315,245 290,531 258,192 216,950 11.57%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 16,752 15,400 13,776 13,706 12,275 912 4,212 25.84%
Div Payout % 80.54% 69.18% 109.89% 105.26% 150.00% 10.00% 70.18% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 418,812 371,139 333,401 315,245 290,531 258,192 216,950 11.57%
NOSH 1,396,040 1,399,999 1,377,692 1,370,631 1,363,999 130,399 105,315 53.77%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.28% 10.66% 11.77% 15.05% 12.09% 25.21% 9.62% -
ROE 4.97% 6.00% 3.76% 4.13% 2.82% 3.54% 2.77% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 19.32 15.47 7.89 6.47 4.96 27.77 59.26 -17.02%
EPS 1.49 1.59 0.91 0.95 0.60 7.00 5.70 -20.02%
DPS 1.20 1.10 1.00 1.00 0.90 0.70 4.00 -18.16%
NAPS 0.30 0.2651 0.242 0.23 0.213 1.98 2.06 -27.44%
Adjusted Per Share Value based on latest NOSH - 1,370,631
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.78 3.84 1.93 1.57 1.20 0.64 1.11 27.52%
EPS 0.37 0.39 0.22 0.23 0.14 0.16 0.11 22.38%
DPS 0.30 0.27 0.24 0.24 0.22 0.02 0.07 27.42%
NAPS 0.0742 0.0657 0.0591 0.0558 0.0515 0.0457 0.0384 11.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 1.42 1.55 0.49 0.47 0.50 0.32 -
P/RPS 4.40 9.18 19.64 7.57 9.47 1.80 0.54 41.80%
P/EPS 57.05 89.31 170.33 51.58 78.33 7.14 5.61 47.13%
EY 1.75 1.12 0.59 1.94 1.28 14.00 17.81 -32.04%
DY 1.41 0.77 0.65 2.04 1.91 1.40 12.50 -30.46%
P/NAPS 2.83 5.36 6.40 2.13 2.21 0.25 0.16 61.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 -
Price 1.15 1.52 1.80 0.57 0.42 0.44 0.32 -
P/RPS 5.95 9.82 22.80 8.81 8.46 1.58 0.54 49.11%
P/EPS 77.18 95.60 197.80 60.00 70.00 6.29 5.61 54.73%
EY 1.30 1.05 0.51 1.67 1.43 15.91 17.81 -35.32%
DY 1.04 0.72 0.56 1.75 2.14 1.59 12.50 -33.90%
P/NAPS 3.83 5.73 7.44 2.48 1.97 0.22 0.16 69.68%

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