[DIALOG] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 16.45%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,104,521 792,884 476,633 349,411 253,862 185,268 223,848 30.44%
PBT 123,456 97,293 58,970 53,236 45,931 50,101 44,182 18.66%
Tax -21,971 -15,734 -7,385 -6,381 -13,125 -12,558 -13,364 8.63%
NP 101,485 81,559 51,585 46,855 32,806 37,543 30,818 21.95%
-
NP to SH 91,936 75,577 49,280 44,834 32,571 37,543 30,818 19.96%
-
Tax Rate 17.80% 16.17% 12.52% 11.99% 28.58% 25.07% 30.25% -
Total Cost 1,003,036 711,325 425,048 302,556 221,056 147,725 193,030 31.57%
-
Net Worth 307,717 378,025 319,339 327,999 286,256 262,421 211,313 6.45%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 50,321 43,277 30,223 49,343 25,842 13,903 5,374 45.13%
Div Payout % 54.74% 57.26% 61.33% 110.06% 79.34% 37.03% 17.44% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 307,717 378,025 319,339 327,999 286,256 262,421 211,313 6.45%
NOSH 1,398,715 1,393,898 1,370,555 1,370,660 1,356,666 1,299,113 105,656 53.74%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.19% 10.29% 10.82% 13.41% 12.92% 20.26% 13.77% -
ROE 29.88% 19.99% 15.43% 13.67% 11.38% 14.31% 14.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 78.97 56.88 34.78 25.49 18.71 14.26 211.86 -15.15%
EPS 6.57 5.42 3.60 3.27 2.40 2.89 29.17 -21.98%
DPS 3.60 3.10 2.20 3.60 1.90 1.07 5.10 -5.63%
NAPS 0.22 0.2712 0.233 0.2393 0.211 0.202 2.00 -30.75%
Adjusted Per Share Value based on latest NOSH - 1,370,660
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.56 14.04 8.44 6.19 4.50 3.28 3.96 30.46%
EPS 1.63 1.34 0.87 0.79 0.58 0.66 0.55 19.83%
DPS 0.89 0.77 0.54 0.87 0.46 0.25 0.10 43.90%
NAPS 0.0545 0.067 0.0566 0.0581 0.0507 0.0465 0.0374 6.47%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.09 1.34 1.88 0.54 0.41 0.47 0.42 -
P/RPS 1.38 2.36 5.41 2.12 2.19 3.30 0.20 37.93%
P/EPS 16.58 24.71 52.29 16.51 17.08 16.26 1.44 50.21%
EY 6.03 4.05 1.91 6.06 5.86 6.15 69.45 -33.43%
DY 3.30 2.31 1.17 6.67 4.63 2.28 12.14 -19.49%
P/NAPS 4.95 4.94 8.07 2.26 1.94 2.33 0.21 69.24%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 21/08/07 22/08/06 15/08/05 19/08/04 22/08/03 -
Price 1.16 1.10 1.58 0.58 0.41 0.41 0.50 -
P/RPS 1.47 1.93 4.54 2.28 2.19 2.87 0.24 35.22%
P/EPS 17.65 20.29 43.94 17.73 17.08 14.19 1.71 47.50%
EY 5.67 4.93 2.28 5.64 5.86 7.05 58.34 -32.16%
DY 3.10 2.82 1.39 6.21 4.63 2.61 10.20 -17.98%
P/NAPS 5.27 4.06 6.78 2.42 1.94 2.03 0.25 66.12%

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