[DIALOG] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 8.44%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,094,098 1,176,830 846,018 559,112 372,179 273,175 196,206 33.14%
PBT 157,199 133,937 98,682 66,366 58,989 44,353 50,676 20.75%
Tax -26,528 -24,600 -15,972 -8,872 -7,745 -10,385 -13,041 12.55%
NP 130,671 109,337 82,710 57,494 51,244 33,968 37,635 23.04%
-
NP to SH 124,457 100,056 77,444 53,437 49,461 33,177 37,635 22.04%
-
Tax Rate 16.88% 18.37% 16.19% 13.37% 13.13% 23.41% 25.73% -
Total Cost 963,427 1,067,493 763,308 501,618 320,935 239,207 158,571 35.06%
-
Net Worth 506,592 0 399,992 343,161 327,339 295,264 284,455 10.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 61,348 50,321 43,277 30,223 49,343 25,842 13,903 28.05%
Div Payout % 49.29% 50.29% 55.88% 56.56% 99.76% 77.89% 36.94% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 506,592 0 399,992 343,161 327,339 295,264 284,455 10.09%
NOSH 1,958,224 1,395,595 1,393,703 1,400,661 1,375,376 1,360,666 1,374,181 6.07%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.94% 9.29% 9.78% 10.28% 13.77% 12.43% 19.18% -
ROE 24.57% 0.00% 19.36% 15.57% 15.11% 11.24% 13.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 55.87 84.32 60.70 39.92 27.06 20.08 14.28 25.51%
EPS 6.36 7.17 5.56 3.82 3.60 2.44 2.74 15.05%
DPS 3.13 3.60 3.10 2.16 3.60 1.90 1.01 20.73%
NAPS 0.2587 0.00 0.287 0.245 0.238 0.217 0.207 3.78%
Adjusted Per Share Value based on latest NOSH - 1,400,661
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.38 20.84 14.98 9.90 6.59 4.84 3.48 33.11%
EPS 2.20 1.77 1.37 0.95 0.88 0.59 0.67 21.90%
DPS 1.09 0.89 0.77 0.54 0.87 0.46 0.25 27.80%
NAPS 0.0897 0.00 0.0708 0.0608 0.058 0.0523 0.0504 10.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.12 1.23 1.02 1.72 0.54 0.41 0.44 -
P/RPS 2.00 1.46 1.68 4.31 2.00 2.04 3.08 -6.94%
P/EPS 17.62 17.16 18.36 45.08 15.02 16.82 16.07 1.54%
EY 5.67 5.83 5.45 2.22 6.66 5.95 6.22 -1.53%
DY 2.80 2.93 3.04 1.25 6.67 4.63 2.30 3.33%
P/NAPS 4.33 0.00 3.55 7.02 2.27 1.89 2.13 12.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 17/11/09 18/11/08 20/11/07 21/11/06 21/11/05 22/11/04 -
Price 1.44 1.35 0.88 1.69 0.73 0.40 0.46 -
P/RPS 2.58 1.60 1.45 4.23 2.70 1.99 3.22 -3.62%
P/EPS 22.66 18.83 15.84 44.30 20.30 16.40 16.80 5.11%
EY 4.41 5.31 6.31 2.26 4.93 6.10 5.95 -4.86%
DY 2.18 2.67 3.52 1.28 4.93 4.75 2.20 -0.15%
P/NAPS 5.57 0.00 3.07 6.90 3.07 1.84 2.22 16.56%

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