Highlights

[DIALOG] QoQ Quarter Result on 2018-12-31 [#2]

Stock [DIALOG]: DIALOG GROUP BHD
Announcement Date 14-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     19.31%    YoY -     18.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 609,613 690,892 607,126 867,371 857,426 778,656 968,945 -26.51%
  QoQ % -11.76% 13.80% -30.00% 1.16% 10.12% -19.64% -
  Horiz. % 62.92% 71.30% 62.66% 89.52% 88.49% 80.36% 100.00%
PBT 170,975 138,585 148,829 148,140 144,767 186,356 121,888 25.23%
  QoQ % 23.37% -6.88% 0.47% 2.33% -22.32% 52.89% -
  Horiz. % 140.27% 113.70% 122.10% 121.54% 118.77% 152.89% 100.00%
Tax -30,708 -20,509 -27,353 -25,772 -24,526 -22,148 -21,008 28.71%
  QoQ % -49.73% 25.02% -6.13% -5.08% -10.74% -5.43% -
  Horiz. % 146.17% 97.62% 130.20% 122.68% 116.75% 105.43% 100.00%
NP 140,267 118,076 121,476 122,368 120,241 164,208 100,880 24.50%
  QoQ % 18.79% -2.80% -0.73% 1.77% -26.78% 62.78% -
  Horiz. % 139.04% 117.05% 120.42% 121.30% 119.19% 162.78% 100.00%
NP to SH 136,779 114,643 114,846 118,837 115,763 160,925 103,548 20.33%
  QoQ % 19.31% -0.18% -3.36% 2.66% -28.06% 55.41% -
  Horiz. % 132.09% 110.71% 110.91% 114.77% 111.80% 155.41% 100.00%
Tax Rate 17.96 % 14.80 % 18.38 % 17.40 % 16.94 % 11.88 % 17.24 % 2.76%
  QoQ % 21.35% -19.48% 5.63% 2.72% 42.59% -31.09% -
  Horiz. % 104.18% 85.85% 106.61% 100.93% 98.26% 68.91% 100.00%
Total Cost 469,346 572,816 485,650 745,003 737,185 614,448 868,065 -33.56%
  QoQ % -18.06% 17.95% -34.81% 1.06% 19.98% -29.22% -
  Horiz. % 54.07% 65.99% 55.95% 85.82% 84.92% 70.78% 100.00%
Net Worth 3,636,707 3,631,069 3,501,388 3,484,473 3,371,707 3,354,792 3,183,550 9.25%
  QoQ % 0.16% 3.70% 0.49% 3.34% 0.50% 5.38% -
  Horiz. % 114.23% 114.06% 109.98% 109.45% 105.91% 105.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 101,489 78,936 - - 79,864 -
  QoQ % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.08% 98.84% 0.00% 0.00% 100.00%
Div Payout % - % - % 88.37 % 66.42 % - % - % 77.13 % -
  QoQ % 0.00% 0.00% 33.05% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.57% 86.11% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,636,707 3,631,069 3,501,388 3,484,473 3,371,707 3,354,792 3,183,550 9.25%
  QoQ % 0.16% 3.70% 0.49% 3.34% 0.50% 5.38% -
  Horiz. % 114.23% 114.06% 109.98% 109.45% 105.91% 105.38% 100.00%
NOSH 5,638,307 5,638,307 5,638,307 5,638,307 5,638,307 5,638,307 5,507,872 1.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.37% -
  Horiz. % 102.37% 102.37% 102.37% 102.37% 102.37% 102.37% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 23.01 % 17.09 % 20.01 % 14.11 % 14.02 % 21.09 % 10.41 % 69.44%
  QoQ % 34.64% -14.59% 41.81% 0.64% -33.52% 102.59% -
  Horiz. % 221.04% 164.17% 192.22% 135.54% 134.68% 202.59% 100.00%
ROE 3.76 % 3.16 % 3.28 % 3.41 % 3.43 % 4.80 % 3.25 % 10.18%
  QoQ % 18.99% -3.66% -3.81% -0.58% -28.54% 47.69% -
  Horiz. % 115.69% 97.23% 100.92% 104.92% 105.54% 147.69% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.81 12.25 10.77 15.38 15.21 13.81 17.59 -27.65%
  QoQ % -11.76% 13.74% -29.97% 1.12% 10.14% -21.49% -
  Horiz. % 61.46% 69.64% 61.23% 87.44% 86.47% 78.51% 100.00%
EPS 2.43 2.03 2.04 2.11 2.05 2.86 1.88 18.60%
  QoQ % 19.70% -0.49% -3.32% 2.93% -28.32% 52.13% -
  Horiz. % 129.26% 107.98% 108.51% 112.23% 109.04% 152.13% 100.00%
DPS 0.00 0.00 1.80 1.40 0.00 0.00 1.45 -
  QoQ % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.14% 96.55% 0.00% 0.00% 100.00%
NAPS 0.6450 0.6440 0.6210 0.6180 0.5980 0.5950 0.5780 7.56%
  QoQ % 0.16% 3.70% 0.49% 3.34% 0.50% 2.94% -
  Horiz. % 111.59% 111.42% 107.44% 106.92% 103.46% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,628,765
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.81 12.25 10.76 15.37 15.20 13.80 17.17 -26.48%
  QoQ % -11.76% 13.85% -29.99% 1.12% 10.14% -19.63% -
  Horiz. % 62.96% 71.35% 62.67% 89.52% 88.53% 80.37% 100.00%
EPS 2.42 2.03 2.04 2.11 2.05 2.85 1.84 19.98%
  QoQ % 19.21% -0.49% -3.32% 2.93% -28.07% 54.89% -
  Horiz. % 131.52% 110.33% 110.87% 114.67% 111.41% 154.89% 100.00%
DPS 0.00 0.00 1.80 1.40 0.00 0.00 1.42 -
  QoQ % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.76% 98.59% 0.00% 0.00% 100.00%
NAPS 0.6446 0.6436 0.6206 0.6176 0.5976 0.5946 0.5643 9.25%
  QoQ % 0.16% 3.71% 0.49% 3.35% 0.50% 5.37% -
  Horiz. % 114.23% 114.05% 109.98% 109.45% 105.90% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.1100 3.4900 3.0900 3.0700 2.5100 2.0000 1.9200 -
P/RPS 28.76 28.48 28.70 19.96 16.51 14.48 10.91 90.49%
  QoQ % 0.98% -0.77% 43.79% 20.90% 14.02% 32.72% -
  Horiz. % 263.61% 261.04% 263.06% 182.95% 151.33% 132.72% 100.00%
P/EPS 128.20 171.64 151.70 145.66 122.25 70.07 102.13 16.32%
  QoQ % -25.31% 13.14% 4.15% 19.15% 74.47% -31.39% -
  Horiz. % 125.53% 168.06% 148.54% 142.62% 119.70% 68.61% 100.00%
EY 0.78 0.58 0.66 0.69 0.82 1.43 0.98 -14.08%
  QoQ % 34.48% -12.12% -4.35% -15.85% -42.66% 45.92% -
  Horiz. % 79.59% 59.18% 67.35% 70.41% 83.67% 145.92% 100.00%
DY 0.00 0.00 0.58 0.46 0.00 0.00 0.76 -
  QoQ % 0.00% 0.00% 26.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.32% 60.53% 0.00% 0.00% 100.00%
P/NAPS 4.82 5.42 4.98 4.97 4.20 3.36 3.32 28.13%
  QoQ % -11.07% 8.84% 0.20% 18.33% 25.00% 1.20% -
  Horiz. % 145.18% 163.25% 150.00% 149.70% 126.51% 101.20% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 14/02/19 12/11/18 16/08/18 16/05/18 14/02/18 21/11/17 16/08/17 -
Price 2.9900 3.3200 3.3500 3.3200 2.6600 2.3000 1.9300 -
P/RPS 27.65 27.09 31.11 21.58 17.49 16.65 10.97 84.90%
  QoQ % 2.07% -12.92% 44.16% 23.38% 5.05% 51.78% -
  Horiz. % 252.05% 246.95% 283.59% 196.72% 159.43% 151.78% 100.00%
P/EPS 123.25 163.28 164.47 157.52 129.56 80.58 102.66 12.92%
  QoQ % -24.52% -0.72% 4.41% 21.58% 60.78% -21.51% -
  Horiz. % 120.06% 159.05% 160.21% 153.44% 126.20% 78.49% 100.00%
EY 0.81 0.61 0.61 0.63 0.77 1.24 0.97 -11.29%
  QoQ % 32.79% 0.00% -3.17% -18.18% -37.90% 27.84% -
  Horiz. % 83.51% 62.89% 62.89% 64.95% 79.38% 127.84% 100.00%
DY 0.00 0.00 0.54 0.42 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 72.00% 56.00% 0.00% 0.00% 100.00%
P/NAPS 4.64 5.16 5.39 5.37 4.45 3.87 3.34 24.43%
  QoQ % -10.08% -4.27% 0.37% 20.67% 14.99% 15.87% -
  Horiz. % 138.92% 154.49% 161.38% 160.78% 133.23% 115.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers