[DIALOG] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 5.92%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,586,795 1,839,967 1,389,901 1,087,060 1,212,118 873,936 671,970 25.16%
PBT 266,189 232,341 217,068 167,401 143,023 99,870 78,774 22.47%
Tax -52,021 -45,406 -43,238 -29,273 -26,554 -16,046 -11,679 28.24%
NP 214,168 186,935 173,830 138,128 116,469 83,824 67,095 21.32%
-
NP to SH 213,077 185,308 169,203 131,824 106,606 79,510 62,275 22.73%
-
Tax Rate 19.54% 19.54% 19.92% 17.49% 18.57% 16.07% 14.83% -
Total Cost 2,372,627 1,653,032 1,216,071 948,932 1,095,649 790,112 604,875 25.55%
-
Net Worth 1,456,124 1,294,172 653,165 514,493 0 405,229 349,440 26.82%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 79,335 73,269 60,983 61,348 50,321 43,277 30,223 17.43%
Div Payout % 37.23% 39.54% 36.04% 46.54% 47.20% 54.43% 48.53% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,456,124 1,294,172 653,165 514,493 0 405,229 349,440 26.82%
NOSH 2,414,800 2,375,500 1,973,904 1,956,249 1,389,708 1,397,341 1,399,440 9.50%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.28% 10.16% 12.51% 12.71% 9.61% 9.59% 9.98% -
ROE 14.63% 14.32% 25.91% 25.62% 0.00% 19.62% 17.82% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.12 77.46 70.41 55.57 87.22 62.54 48.02 14.29%
EPS 8.82 7.80 8.57 6.74 7.67 5.69 4.45 12.06%
DPS 3.30 3.08 3.10 3.10 3.60 3.10 2.16 7.31%
NAPS 0.603 0.5448 0.3309 0.263 0.00 0.29 0.2497 15.81%
Adjusted Per Share Value based on latest NOSH - 1,956,249
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.82 32.59 24.62 19.25 21.47 15.48 11.90 25.16%
EPS 3.77 3.28 3.00 2.33 1.89 1.41 1.10 22.76%
DPS 1.41 1.30 1.08 1.09 0.89 0.77 0.54 17.32%
NAPS 0.2579 0.2292 0.1157 0.0911 0.00 0.0718 0.0619 26.82%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.58 2.40 2.63 1.79 1.32 0.80 1.81 -
P/RPS 3.34 3.10 3.74 3.22 1.51 1.28 3.77 -1.99%
P/EPS 40.57 30.77 30.68 26.56 17.21 14.06 40.67 -0.04%
EY 2.46 3.25 3.26 3.76 5.81 7.11 2.46 0.00%
DY 0.92 1.29 1.18 1.73 2.73 3.88 1.19 -4.19%
P/NAPS 5.94 4.41 7.95 6.81 0.00 2.76 7.25 -3.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 13/02/14 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 -
Price 3.26 2.34 2.44 2.13 1.34 0.85 1.54 -
P/RPS 3.04 3.02 3.47 3.83 1.54 1.36 3.21 -0.90%
P/EPS 36.95 30.00 28.46 31.61 17.47 14.94 34.61 1.09%
EY 2.71 3.33 3.51 3.16 5.72 6.69 2.89 -1.06%
DY 1.01 1.32 1.27 1.46 2.69 3.65 1.40 -5.29%
P/NAPS 5.41 4.30 7.37 8.10 0.00 2.93 6.17 -2.16%

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