[DIALOG] YoY TTM Result on 30-Jun-2015 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- 4.32%

YoY- 27.45%

Quarter Report

Interim Financial Report FY15 Q4.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	3,110,579	3,392,884	2,534,483	2,358,183	2,551,690	2,237,180	1,633,808	11.32%
YoY %	-8.32%	33.87%	7.48%	-7.58%	14.06%	36.93%	-	-
Horiz. %	190.39%	207.67%	155.13%	144.34%	156.18%	136.93%	100.00%	-
PBT	628,092	448,768	368,726	370,495	276,502	232,332	224,918	18.65%
YoY %	39.96%	21.71%	-0.48%	33.99%	19.01%	3.30%	-	-
Horiz. %	279.25%	199.53%	163.94%	164.72%	122.93%	103.30%	100.00%	-
Tax	-99,799	-75,654	-67,377	-85,197	-47,729	-47,025	-43,082	15.02%
YoY %	-31.92%	-12.28%	20.92%	-78.50%	-1.50%	-9.15%	-	-
Horiz. %	231.65%	175.60%	156.39%	197.76%	110.79%	109.15%	100.00%	-
NP	528,293	373,114	301,349	285,298	228,773	185,307	181,836	19.44%
YoY %	41.59%	23.81%	5.63%	24.71%	23.46%	1.91%	-	-
Horiz. %	290.53%	205.19%	165.73%	156.90%	125.81%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	510,371	370,644	294,929	275,130	215,869	193,298	177,001	19.29%
YoY %	37.70%	25.67%	7.20%	27.45%	11.68%	9.21%	-	-
Horiz. %	288.34%	209.40%	166.63%	155.44%	121.96%	109.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.89%	16.86%	18.27%	23.00%	17.26%	20.24%	19.15%	-
YoY %	-5.75%	-7.72%	-20.57%	33.26%	-14.72%	5.69%	-	-
Horiz. %	82.98%	88.04%	95.40%	120.10%	90.13%	105.69%	100.00%	-
Total Cost	2,582,286	3,019,770	2,233,134	2,072,885	2,322,917	2,051,873	1,451,972	10.06%
YoY %	-14.49%	35.23%	7.73%	-10.76%	13.21%	41.32%	-	-
Horiz. %	177.85%	207.98%	153.80%	142.76%	159.98%	141.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,501,388	3,183,550	2,459,070	2,009,963	1,564,650	1,360,035	1,221,921	19.16%
YoY %	9.98%	29.46%	22.34%	28.46%	15.04%	11.30%	-	-
Horiz. %	286.55%	260.54%	201.25%	164.49%	128.05%	111.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	180,425	144,968	115,108	110,206	53,445	79,335	73,269	16.19%
YoY %	24.46%	25.94%	4.45%	106.20%	-32.63%	8.28%	-	-
Horiz. %	246.25%	197.86%	157.10%	150.41%	72.94%	108.28%	100.00%	-
Div Payout %	35.35%	39.11%	39.03%	40.06%	24.76%	41.04%	41.40%	-
YoY %	-9.61%	0.20%	-2.57%	61.79%	-39.67%	-0.87%	-	-
Horiz. %	85.39%	94.47%	94.28%	96.76%	59.81%	99.13%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	3,501,388	3,183,550	2,459,070	2,009,963	1,564,650	1,360,035	1,221,921	19.16%
YoY %	9.98%	29.46%	22.34%	28.46%	15.04%	11.30%	-	-
Horiz. %	286.55%	260.54%	201.25%	164.49%	128.05%	111.30%	100.00%	-
NOSH	5,641,642	5,507,872	5,265,675	5,050,158	2,429,581	2,407,142	2,362,571	15.60%
YoY %	2.43%	4.60%	4.27%	107.86%	0.93%	1.89%	-	-
Horiz. %	238.79%	233.13%	222.88%	213.76%	102.84%	101.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	16.98%	11.00%	11.89%	12.10%	8.97%	8.28%	11.13%	-
YoY %	54.36%	-7.49%	-1.74%	34.89%	8.33%	-25.61%	-	-
Horiz. %	152.56%	98.83%	106.83%	108.72%	80.59%	74.39%	100.00%	-
ROE	14.58%	11.64%	11.99%	13.69%	13.80%	14.21%	14.49%	-
YoY %	25.26%	-2.92%	-12.42%	-0.80%	-2.89%	-1.93%	-	-
Horiz. %	100.62%	80.33%	82.75%	94.48%	95.24%	98.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	55.17	61.60	48.13	46.70	105.03	92.94	69.15	-3.69%
YoY %	-10.44%	27.99%	3.06%	-55.54%	13.01%	34.40%	-	-
Horiz. %	79.78%	89.08%	69.60%	67.53%	151.89%	134.40%	100.00%	-
EPS	9.05	6.73	5.60	5.45	8.89	8.03	7.49	3.20%
YoY %	34.47%	20.18%	2.75%	-38.70%	10.71%	7.21%	-	-
Horiz. %	120.83%	89.85%	74.77%	72.76%	118.69%	107.21%	100.00%	-
DPS	3.20	2.63	2.19	2.18	2.20	3.30	3.10	0.53%
YoY %	21.67%	20.09%	0.46%	-0.91%	-33.33%	6.45%	-	-
Horiz. %	103.23%	84.84%	70.65%	70.32%	70.97%	106.45%	100.00%	-
NAPS	0.621	0.578	0.467	0.398	0.644	0.565	0.5172	3.09%
YoY %	7.44%	23.77%	17.34%	-38.20%	13.98%	9.24%	-	-
Horiz. %	120.07%	111.76%	90.29%	76.95%	124.52%	109.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 5,050,158
RPS	55.09	60.09	44.89	41.77	45.19	39.62	28.94	11.32%
YoY %	-8.32%	33.86%	7.47%	-7.57%	14.06%	36.90%	-	-
Horiz. %	190.36%	207.64%	155.11%	144.33%	156.15%	136.90%	100.00%	-
EPS	9.04	6.56	5.22	4.87	3.82	3.42	3.13	19.32%
YoY %	37.80%	25.67%	7.19%	27.49%	11.70%	9.27%	-	-
Horiz. %	288.82%	209.58%	166.77%	155.59%	122.04%	109.27%	100.00%	-
DPS	3.20	2.57	2.04	1.95	0.95	1.41	1.30	16.19%
YoY %	24.51%	25.98%	4.62%	105.26%	-32.62%	8.46%	-	-
Horiz. %	246.15%	197.69%	156.92%	150.00%	73.08%	108.46%	100.00%	-
NAPS	0.6202	0.5639	0.4355	0.356	0.2771	0.2409	0.2164	19.17%
YoY %	9.98%	29.48%	22.33%	28.47%	15.03%	11.32%	-	-
Horiz. %	286.60%	260.58%	201.25%	164.51%	128.05%	111.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.09	1.92	1.54	1.59	3.79	2.82	2.35	-
P/RPS	5.60	3.12	3.20	3.41	3.61	3.03	3.40	8.66%
YoY %	79.49%	-2.50%	-6.16%	-5.54%	19.14%	-10.88%	-	-
Horiz. %	164.71%	91.76%	94.12%	100.29%	106.18%	89.12%	100.00%	-
P/EPS	34.14	28.53	27.50	29.19	42.66	35.12	31.37	1.41%
YoY %	19.66%	3.75%	-5.79%	-31.58%	21.47%	11.95%	-	-
Horiz. %	108.83%	90.95%	87.66%	93.05%	135.99%	111.95%	100.00%	-
EY	2.93	3.50	3.64	3.43	2.34	2.85	3.19	-1.40%
YoY %	-16.29%	-3.85%	6.12%	46.58%	-17.89%	-10.66%	-	-
Horiz. %	91.85%	109.72%	114.11%	107.52%	73.35%	89.34%	100.00%	-
DY	1.04	1.37	1.42	1.37	0.58	1.17	1.32	-3.89%
YoY %	-24.09%	-3.52%	3.65%	136.21%	-50.43%	-11.36%	-	-
Horiz. %	78.79%	103.79%	107.58%	103.79%	43.94%	88.64%	100.00%	-
P/NAPS	4.98	3.32	3.30	3.99	5.89	4.99	4.54	1.55%
YoY %	50.00%	0.61%	-17.29%	-32.26%	18.04%	9.91%	-	-
Horiz. %	109.69%	73.13%	72.69%	87.89%	129.74%	109.91%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	16/08/17	18/08/16	20/08/15	21/08/14	20/08/13	13/08/12	-
Price	3.35	1.93	1.53	1.50	1.77	2.68	2.43	-
P/RPS	6.07	3.13	3.18	3.21	1.69	2.88	3.51	9.55%
YoY %	93.93%	-1.57%	-0.93%	89.94%	-41.32%	-17.95%	-	-
Horiz. %	172.93%	89.17%	90.60%	91.45%	48.15%	82.05%	100.00%	-
P/EPS	37.01	28.68	27.32	27.53	19.92	33.37	32.44	2.21%
YoY %	29.04%	4.98%	-0.76%	38.20%	-40.31%	2.87%	-	-
Horiz. %	114.09%	88.41%	84.22%	84.86%	61.41%	102.87%	100.00%	-
EY	2.70	3.49	3.66	3.63	5.02	3.00	3.08	-2.16%
YoY %	-22.64%	-4.64%	0.83%	-27.69%	67.33%	-2.60%	-	-
Horiz. %	87.66%	113.31%	118.83%	117.86%	162.99%	97.40%	100.00%	-
DY	0.96	1.36	1.43	1.45	1.24	1.23	1.28	-4.67%
YoY %	-29.41%	-4.90%	-1.38%	16.94%	0.81%	-3.91%	-	-
Horiz. %	75.00%	106.25%	111.72%	113.28%	96.88%	96.09%	100.00%	-
P/NAPS	5.39	3.34	3.28	3.77	2.75	4.74	4.70	2.30%
YoY %	61.38%	1.83%	-13.00%	37.09%	-41.98%	0.85%	-	-
Horiz. %	114.68%	71.06%	69.79%	80.21%	58.51%	100.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos