[DIALOG] YoY TTM Result on 30-Jun-2018 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 2.26%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,609,925 2,303,448 2,386,453 3,110,579 3,392,884 2,534,483 2,358,183 -6.15%
PBT 595,009 747,279 652,996 628,092 448,768 368,726 370,495 8.20%
Tax -51,945 -99,184 -100,679 -99,799 -75,654 -67,377 -85,197 -7.90%
NP 543,064 648,095 552,317 528,293 373,114 301,349 285,298 11.31%
-
NP to SH 543,141 630,363 535,836 510,371 370,644 294,929 275,130 11.99%
-
Tax Rate 8.73% 13.27% 15.42% 15.89% 16.86% 18.27% 23.00% -
Total Cost 1,066,861 1,655,353 1,834,136 2,582,286 3,019,770 2,233,134 2,072,885 -10.47%
-
Net Worth 4,598,505 4,132,878 3,788,942 3,501,388 3,183,550 2,459,070 2,009,963 14.77%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 174,909 174,787 214,255 180,425 144,968 115,108 110,206 7.99%
Div Payout % 32.20% 27.73% 39.99% 35.35% 39.11% 39.03% 40.06% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,598,505 4,132,878 3,788,942 3,501,388 3,183,550 2,459,070 2,009,963 14.77%
NOSH 5,645,732 5,641,642 5,641,642 5,641,642 5,507,872 5,265,675 5,050,158 1.87%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 33.73% 28.14% 23.14% 16.98% 11.00% 11.89% 12.10% -
ROE 11.81% 15.25% 14.14% 14.58% 11.64% 11.99% 13.69% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.53 40.85 42.33 55.17 61.60 48.13 46.70 -7.87%
EPS 9.63 11.18 9.50 9.05 6.73 5.60 5.45 9.94%
DPS 3.10 3.10 3.80 3.20 2.63 2.19 2.18 6.03%
NAPS 0.815 0.733 0.672 0.621 0.578 0.467 0.398 12.67%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.51 40.80 42.27 55.09 60.09 44.89 41.77 -6.16%
EPS 9.62 11.16 9.49 9.04 6.56 5.22 4.87 12.00%
DPS 3.10 3.10 3.79 3.20 2.57 2.04 1.95 8.02%
NAPS 0.8145 0.732 0.6711 0.6202 0.5639 0.4355 0.356 14.77%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.89 3.61 3.26 3.09 1.92 1.54 1.59 -
P/RPS 10.13 8.84 7.70 5.60 3.12 3.20 3.41 19.87%
P/EPS 30.02 32.29 34.30 34.14 28.53 27.50 29.19 0.46%
EY 3.33 3.10 2.92 2.93 3.50 3.64 3.43 -0.49%
DY 1.07 0.86 1.17 1.04 1.37 1.42 1.37 -4.03%
P/NAPS 3.55 4.92 4.85 4.98 3.32 3.30 3.99 -1.92%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 18/08/20 15/08/19 16/08/18 16/08/17 18/08/16 20/08/15 -
Price 2.60 3.66 3.52 3.35 1.93 1.53 1.50 -
P/RPS 9.11 8.96 8.32 6.07 3.13 3.18 3.21 18.96%
P/EPS 27.01 32.74 37.04 37.01 28.68 27.32 27.53 -0.31%
EY 3.70 3.05 2.70 2.70 3.49 3.66 3.63 0.31%
DY 1.19 0.85 1.08 0.96 1.36 1.43 1.45 -3.23%
P/NAPS 3.19 4.99 5.24 5.39 3.34 3.28 3.77 -2.74%

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