[DIALOG] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -1.57%
YoY- 12.97%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 641,403 669,760 638,324 636,569 420,038 301,161 282,774 14.61%
PBT 97,077 110,155 63,514 53,155 56,002 51,503 41,103 15.38%
Tax -16,873 -24,449 -9,373 -10,418 -10,931 -10,370 -7,324 14.90%
NP 80,204 85,706 54,141 42,737 45,071 41,133 33,779 15.48%
-
NP to SH 78,919 81,847 49,553 46,762 41,393 38,339 31,840 16.31%
-
Tax Rate 17.38% 22.20% 14.76% 19.60% 19.52% 20.13% 17.82% -
Total Cost 561,199 584,054 584,183 593,832 374,967 260,028 248,995 14.48%
-
Net Worth 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 559,552 494,409 29.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 51,920 49,604 26,719 26,378 26,018 25,559 25,709 12.41%
Div Payout % 65.79% 60.61% 53.92% 56.41% 62.86% 66.67% 80.75% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 559,552 494,409 29.60%
NOSH 5,192,039 4,960,424 2,429,068 2,398,051 2,365,314 1,966,102 1,977,639 17.43%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.50% 12.80% 8.48% 6.71% 10.73% 13.66% 11.95% -
ROE 3.36% 4.26% 3.23% 3.54% 3.32% 6.85% 6.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.35 13.50 26.28 26.55 17.76 15.32 14.30 -2.41%
EPS 1.52 1.65 2.04 1.95 1.75 1.95 1.61 -0.95%
DPS 1.00 1.00 1.10 1.10 1.10 1.30 1.30 -4.27%
NAPS 0.452 0.387 0.631 0.5512 0.5266 0.2846 0.25 10.36%
Adjusted Per Share Value based on latest NOSH - 2,398,051
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.36 11.86 11.31 11.27 7.44 5.33 5.01 14.60%
EPS 1.40 1.45 0.88 0.83 0.73 0.68 0.56 16.48%
DPS 0.92 0.88 0.47 0.47 0.46 0.45 0.46 12.23%
NAPS 0.4157 0.34 0.2715 0.2341 0.2206 0.0991 0.0876 29.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.60 1.58 3.59 2.36 2.17 2.32 1.10 -
P/RPS 12.95 11.70 13.66 8.89 12.22 15.15 7.69 9.06%
P/EPS 105.26 95.76 175.98 121.03 124.00 118.97 68.32 7.46%
EY 0.95 1.04 0.57 0.83 0.81 0.84 1.46 -6.90%
DY 0.62 0.63 0.31 0.47 0.51 0.56 1.18 -10.16%
P/NAPS 3.54 4.08 5.69 4.28 4.12 8.15 4.40 -3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 12/05/10 -
Price 1.54 1.60 3.73 2.79 2.22 2.70 1.07 -
P/RPS 12.47 11.85 14.19 10.51 12.50 17.63 7.48 8.88%
P/EPS 101.32 96.97 182.84 143.08 126.86 138.46 66.46 7.27%
EY 0.99 1.03 0.55 0.70 0.79 0.72 1.50 -6.68%
DY 0.65 0.62 0.29 0.39 0.50 0.48 1.21 -9.82%
P/NAPS 3.41 4.13 5.91 5.06 4.22 9.49 4.28 -3.71%

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