[DIALOG] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 14.37%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 927,046 779,844 425,112 305,472 240,827 173,721 265,829 23.12%
PBT 102,412 92,393 62,206 46,945 46,495 44,602 50,684 12.42%
Tax -16,631 -15,016 -8,244 -7,043 -11,732 -9,850 -17,663 -0.99%
NP 85,781 77,377 53,962 39,902 34,763 34,752 33,021 17.22%
-
NP to SH 78,051 71,998 51,255 38,500 34,763 34,752 33,021 15.40%
-
Tax Rate 16.24% 16.25% 13.25% 15.00% 25.23% 22.08% 34.85% -
Total Cost 841,265 702,467 371,150 265,570 206,064 138,969 232,808 23.85%
-
Net Worth 0 371,139 333,401 315,245 290,531 130,399 210,631 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 44,630 31,846 49,414 27,272 25,267 2,075 13,700 21.73%
Div Payout % 57.18% 44.23% 96.41% 70.84% 72.68% 5.97% 41.49% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 0 371,139 333,401 315,245 290,531 130,399 210,631 -
NOSH 1,396,040 1,399,999 1,377,692 1,370,631 1,363,999 130,399 105,315 53.77%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.25% 9.92% 12.69% 13.06% 14.43% 20.00% 12.42% -
ROE 0.00% 19.40% 15.37% 12.21% 11.97% 26.65% 15.68% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 66.41 55.70 30.86 22.29 17.66 133.22 252.41 -19.93%
EPS 5.59 5.14 3.72 2.81 2.55 26.65 31.35 -24.95%
DPS 3.20 2.27 3.60 2.00 1.85 1.59 13.00 -20.81%
NAPS 0.00 0.2651 0.242 0.23 0.213 1.00 2.00 -
Adjusted Per Share Value based on latest NOSH - 1,370,631
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 16.42 13.81 7.53 5.41 4.27 3.08 4.71 23.11%
EPS 1.38 1.28 0.91 0.68 0.62 0.62 0.58 15.52%
DPS 0.79 0.56 0.88 0.48 0.45 0.04 0.24 21.94%
NAPS 0.00 0.0657 0.0591 0.0558 0.0515 0.0231 0.0373 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 1.42 1.55 0.49 0.47 0.50 0.32 -
P/RPS 1.28 2.55 5.02 2.20 2.66 0.38 0.13 46.35%
P/EPS 15.20 27.61 41.66 17.44 18.44 1.88 1.02 56.80%
EY 6.58 3.62 2.40 5.73 5.42 53.30 97.98 -36.21%
DY 3.76 1.60 2.32 4.08 3.94 3.18 40.63 -32.72%
P/NAPS 0.00 5.36 6.40 2.13 2.21 0.50 0.16 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 -
Price 1.15 1.52 1.80 0.57 0.42 0.44 0.32 -
P/RPS 1.73 2.73 5.83 2.56 2.38 0.33 0.13 53.87%
P/EPS 20.57 29.56 48.38 20.29 16.48 1.65 1.02 64.90%
EY 4.86 3.38 2.07 4.93 6.07 60.57 97.98 -39.35%
DY 2.78 1.50 2.00 3.51 4.41 3.62 40.63 -36.02%
P/NAPS 0.00 5.73 7.44 2.48 1.97 0.44 0.16 -

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