[DIALOG] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
23-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -6.67%
YoY- -43.26%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 349,411 253,862 185,268 223,848 367,398 321,833 316,596 1.65%
PBT 53,236 45,931 50,101 44,182 75,321 61,201 51,701 0.48%
Tax -6,381 -13,125 -12,558 -13,364 -21,007 -19,796 -14,886 -13.16%
NP 46,855 32,806 37,543 30,818 54,314 41,405 36,815 4.09%
-
NP to SH 44,834 32,571 37,543 30,818 54,314 41,405 36,815 3.33%
-
Tax Rate 11.99% 28.58% 25.07% 30.25% 27.89% 32.35% 28.79% -
Total Cost 302,556 221,056 147,725 193,030 313,084 280,428 279,781 1.31%
-
Net Worth 327,999 286,256 262,421 211,313 105,420 145,444 109,990 19.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 49,343 25,842 13,903 5,374 12,924 9,031 4,861 47.12%
Div Payout % 110.06% 79.34% 37.03% 17.44% 23.80% 21.81% 13.21% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 327,999 286,256 262,421 211,313 105,420 145,444 109,990 19.96%
NOSH 1,370,660 1,356,666 1,299,113 105,656 105,420 86,061 60,768 68.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.41% 12.92% 20.26% 13.77% 14.78% 12.87% 11.63% -
ROE 13.67% 11.38% 14.31% 14.58% 51.52% 28.47% 33.47% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.49 18.71 14.26 211.86 348.51 373.96 520.99 -39.50%
EPS 3.27 2.40 2.89 29.17 51.52 48.11 60.58 -38.51%
DPS 3.60 1.90 1.07 5.10 12.26 10.49 8.00 -12.45%
NAPS 0.2393 0.211 0.202 2.00 1.00 1.69 1.81 -28.61%
Adjusted Per Share Value based on latest NOSH - 105,656
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.19 4.50 3.28 3.96 6.51 5.70 5.61 1.65%
EPS 0.79 0.58 0.66 0.55 0.96 0.73 0.65 3.30%
DPS 0.87 0.46 0.25 0.10 0.23 0.16 0.09 45.92%
NAPS 0.0581 0.0507 0.0465 0.0374 0.0187 0.0258 0.0195 19.94%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.54 0.41 0.47 0.42 0.61 0.43 0.84 -
P/RPS 2.12 2.19 3.30 0.20 0.18 0.11 0.16 53.79%
P/EPS 16.51 17.08 16.26 1.44 1.18 0.89 1.39 51.02%
EY 6.06 5.86 6.15 69.45 84.46 111.89 72.12 -33.80%
DY 6.67 4.63 2.28 12.14 20.10 24.41 9.52 -5.75%
P/NAPS 2.26 1.94 2.33 0.21 0.61 0.25 0.46 30.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 15/08/05 19/08/04 22/08/03 14/08/02 02/08/01 31/07/00 -
Price 0.58 0.41 0.41 0.50 0.60 0.48 0.89 -
P/RPS 2.28 2.19 2.87 0.24 0.17 0.13 0.17 54.10%
P/EPS 17.73 17.08 14.19 1.71 1.16 1.00 1.47 51.40%
EY 5.64 5.86 7.05 58.34 85.87 100.23 68.07 -33.96%
DY 6.21 4.63 2.61 10.20 20.43 21.86 8.99 -5.97%
P/NAPS 2.42 1.94 2.03 0.25 0.60 0.28 0.49 30.48%

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