[DIALOG] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 10.32%
YoY- 49.08%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,176,830 846,018 559,112 372,179 273,175 196,206 205,296 33.74%
PBT 133,937 98,682 66,366 58,989 44,353 50,676 40,210 22.18%
Tax -24,600 -15,972 -8,872 -7,745 -10,385 -13,041 -11,237 13.93%
NP 109,337 82,710 57,494 51,244 33,968 37,635 28,973 24.75%
-
NP to SH 100,056 77,444 53,437 49,461 33,177 37,635 28,973 22.92%
-
Tax Rate 18.37% 16.19% 13.37% 13.13% 23.41% 25.73% 27.95% -
Total Cost 1,067,493 763,308 501,618 320,935 239,207 158,571 176,323 34.96%
-
Net Worth 0 399,992 343,161 327,339 295,264 284,455 213,314 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 50,321 43,277 30,223 49,343 25,842 13,903 5,374 45.13%
Div Payout % 50.29% 55.88% 56.56% 99.76% 77.89% 36.94% 18.55% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 0 399,992 343,161 327,339 295,264 284,455 213,314 -
NOSH 1,395,595 1,393,703 1,400,661 1,375,376 1,360,666 1,374,181 106,657 53.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.29% 9.78% 10.28% 13.77% 12.43% 19.18% 14.11% -
ROE 0.00% 19.36% 15.57% 15.11% 11.24% 13.23% 13.58% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 84.32 60.70 39.92 27.06 20.08 14.28 192.48 -12.84%
EPS 7.17 5.56 3.82 3.60 2.44 2.74 27.16 -19.89%
DPS 3.60 3.10 2.16 3.60 1.90 1.01 5.10 -5.63%
NAPS 0.00 0.287 0.245 0.238 0.217 0.207 2.00 -
Adjusted Per Share Value based on latest NOSH - 1,375,376
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.84 14.98 9.90 6.59 4.84 3.48 3.64 33.71%
EPS 1.77 1.37 0.95 0.88 0.59 0.67 0.51 23.02%
DPS 0.89 0.77 0.54 0.87 0.46 0.25 0.10 43.90%
NAPS 0.00 0.0708 0.0608 0.058 0.0523 0.0504 0.0378 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.23 1.02 1.72 0.54 0.41 0.44 0.51 -
P/RPS 1.46 1.68 4.31 2.00 2.04 3.08 0.26 33.28%
P/EPS 17.16 18.36 45.08 15.02 16.82 16.07 1.88 44.51%
EY 5.83 5.45 2.22 6.66 5.95 6.22 53.26 -30.81%
DY 2.93 3.04 1.25 6.67 4.63 2.30 10.00 -18.48%
P/NAPS 0.00 3.55 7.02 2.27 1.89 2.13 0.26 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 20/11/07 21/11/06 21/11/05 22/11/04 18/11/03 -
Price 1.35 0.88 1.69 0.73 0.40 0.46 0.50 -
P/RPS 1.60 1.45 4.23 2.70 1.99 3.22 0.26 35.33%
P/EPS 18.83 15.84 44.30 20.30 16.40 16.80 1.84 47.29%
EY 5.31 6.31 2.26 4.93 6.10 5.95 54.33 -32.10%
DY 2.67 3.52 1.28 4.93 4.75 2.20 10.20 -20.00%
P/NAPS 0.00 3.07 6.90 3.07 1.84 2.22 0.25 -

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