[DIALOG] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -2.63%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 273,175 196,206 205,296 355,459 326,001 317,933 313,558 0.14%
PBT 44,353 50,676 40,210 74,556 61,724 56,389 39,484 -0.12%
Tax -10,385 -13,041 -11,237 -21,672 -19,794 -15,909 -4,895 -0.79%
NP 33,968 37,635 28,973 52,884 41,930 40,480 34,589 0.01%
-
NP to SH 33,177 37,635 28,973 52,884 41,930 40,480 34,589 0.04%
-
Tax Rate 23.41% 25.73% 27.95% 29.07% 32.07% 28.21% 12.40% -
Total Cost 239,207 158,571 176,323 302,575 284,071 277,453 278,969 0.16%
-
Net Worth 295,264 284,455 213,314 206,323 85,928 61,173 72,386 -1.48%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 25,842 13,903 5,374 9,487 12,468 4,861 8,990 -1.11%
Div Payout % 77.89% 36.94% 18.55% 17.94% 29.74% 12.01% 25.99% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 295,264 284,455 213,314 206,323 85,928 61,173 72,386 -1.48%
NOSH 1,360,666 1,374,181 106,657 105,806 85,928 61,173 36,193 -3.78%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.43% 19.18% 14.11% 14.88% 12.86% 12.73% 11.03% -
ROE 11.24% 13.23% 13.58% 25.63% 48.80% 66.17% 47.78% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 20.08 14.28 192.48 335.95 379.39 519.72 866.34 4.08%
EPS 2.44 2.74 27.16 49.98 48.80 66.17 95.57 3.97%
DPS 1.90 1.01 5.10 8.97 14.51 7.95 24.84 2.77%
NAPS 0.217 0.207 2.00 1.95 1.00 1.00 2.00 2.38%
Adjusted Per Share Value based on latest NOSH - 105,806
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.85 3.48 3.64 6.31 5.79 5.64 5.57 0.14%
EPS 0.59 0.67 0.51 0.94 0.74 0.72 0.61 0.03%
DPS 0.46 0.25 0.10 0.17 0.22 0.09 0.16 -1.11%
NAPS 0.0524 0.0505 0.0379 0.0366 0.0153 0.0109 0.0129 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.41 0.44 0.51 0.57 0.42 0.83 0.00 -
P/RPS 2.04 3.08 0.26 0.17 0.11 0.16 0.00 -100.00%
P/EPS 16.82 16.07 1.88 1.14 0.86 1.25 0.00 -100.00%
EY 5.95 6.22 53.26 87.69 116.18 79.73 0.00 -100.00%
DY 4.63 2.30 10.00 15.73 34.55 9.57 0.00 -100.00%
P/NAPS 1.89 2.13 0.26 0.29 0.42 0.83 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 22/11/04 18/11/03 15/11/02 06/11/01 08/11/00 - -
Price 0.40 0.46 0.50 0.59 0.43 0.78 0.00 -
P/RPS 1.99 3.22 0.26 0.18 0.11 0.15 0.00 -100.00%
P/EPS 16.40 16.80 1.84 1.18 0.88 1.18 0.00 -100.00%
EY 6.10 5.95 54.33 84.71 113.48 84.84 0.00 -100.00%
DY 4.75 2.20 10.20 15.20 33.75 10.19 0.00 -100.00%
P/NAPS 1.84 2.22 0.25 0.30 0.43 0.78 0.00 -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
Post a Comment