Highlights

[DIALOG] YoY Quarter Result on 2019-12-31 [#2]

Stock [DIALOG]: DIALOG GROUP BHD
Announcement Date 13-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -4.02%    YoY -     15.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 612,314 609,613 857,426 856,783 639,626 570,290 694,162 -2.07%
  YoY % 0.44% -28.90% 0.08% 33.95% 12.16% -17.84% -
  Horiz. % 88.21% 87.82% 123.52% 123.43% 92.14% 82.16% 100.00%
PBT 187,423 170,975 144,767 111,536 100,852 107,034 82,189 14.72%
  YoY % 9.62% 18.10% 29.79% 10.59% -5.78% 30.23% -
  Horiz. % 228.04% 208.03% 176.14% 135.71% 122.71% 130.23% 100.00%
Tax -27,345 -30,708 -24,526 -18,431 -20,486 -24,826 -13,089 13.06%
  YoY % 10.95% -25.21% -33.07% 10.03% 17.48% -89.67% -
  Horiz. % 208.92% 234.61% 187.38% 140.81% 156.51% 189.67% 100.00%
NP 160,078 140,267 120,241 93,105 80,366 82,208 69,100 15.02%
  YoY % 14.12% 16.65% 29.15% 15.85% -2.24% 18.97% -
  Horiz. % 231.66% 202.99% 174.01% 134.74% 116.30% 118.97% 100.00%
NP to SH 158,014 136,779 115,763 91,358 78,006 79,746 66,407 15.54%
  YoY % 15.53% 18.15% 26.71% 17.12% -2.18% 20.09% -
  Horiz. % 237.95% 205.97% 174.32% 137.57% 117.47% 120.09% 100.00%
Tax Rate 14.59 % 17.96 % 16.94 % 16.52 % 20.31 % 23.19 % 15.93 % -1.45%
  YoY % -18.76% 6.02% 2.54% -18.66% -12.42% 45.57% -
  Horiz. % 91.59% 112.74% 106.34% 103.70% 127.50% 145.57% 100.00%
Total Cost 452,236 469,346 737,185 763,678 559,260 488,082 625,062 -5.25%
  YoY % -3.65% -36.33% -3.47% 36.55% 14.58% -21.91% -
  Horiz. % 72.35% 75.09% 117.94% 122.18% 89.47% 78.09% 100.00%
Net Worth 3,963,729 3,636,707 3,371,707 2,730,054 2,278,596 1,708,139 1,456,124 18.15%
  YoY % 8.99% 7.86% 23.50% 19.81% 33.40% 17.31% -
  Horiz. % 272.21% 249.75% 231.55% 187.49% 156.48% 117.31% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,963,729 3,636,707 3,371,707 2,730,054 2,278,596 1,708,139 1,456,124 18.15%
  YoY % 8.99% 7.86% 23.50% 19.81% 33.40% 17.31% -
  Horiz. % 272.21% 249.75% 231.55% 187.49% 156.48% 117.31% 100.00%
NOSH 5,638,307 5,638,307 5,638,307 5,342,572 5,131,973 4,922,592 2,414,800 15.17%
  YoY % 0.00% 0.00% 5.54% 4.10% 4.25% 103.85% -
  Horiz. % 233.49% 233.49% 233.49% 221.24% 212.52% 203.85% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 26.14 % 23.01 % 14.02 % 10.87 % 12.56 % 14.42 % 9.95 % 17.46%
  YoY % 13.60% 64.12% 28.98% -13.46% -12.90% 44.92% -
  Horiz. % 262.71% 231.26% 140.90% 109.25% 126.23% 144.92% 100.00%
ROE 3.99 % 3.76 % 3.43 % 3.35 % 3.42 % 4.67 % 4.56 % -2.20%
  YoY % 6.12% 9.62% 2.39% -2.05% -26.77% 2.41% -
  Horiz. % 87.50% 82.46% 75.22% 73.46% 75.00% 102.41% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.86 10.81 15.21 16.04 12.46 11.59 28.75 -14.97%
  YoY % 0.46% -28.93% -5.17% 28.73% 7.51% -59.69% -
  Horiz. % 37.77% 37.60% 52.90% 55.79% 43.34% 40.31% 100.00%
EPS 2.80 2.43 2.05 1.71 1.52 1.62 2.75 0.30%
  YoY % 15.23% 18.54% 19.88% 12.50% -6.17% -41.09% -
  Horiz. % 101.82% 88.36% 74.55% 62.18% 55.27% 58.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7030 0.6450 0.5980 0.5110 0.4440 0.3470 0.6030 2.59%
  YoY % 8.99% 7.86% 17.03% 15.09% 27.95% -42.45% -
  Horiz. % 116.58% 106.97% 99.17% 84.74% 73.63% 57.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,645,292
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.85 10.80 15.19 15.18 11.33 10.10 12.30 -2.07%
  YoY % 0.46% -28.90% 0.07% 33.98% 12.18% -17.89% -
  Horiz. % 88.21% 87.80% 123.50% 123.41% 92.11% 82.11% 100.00%
EPS 2.80 2.42 2.05 1.62 1.38 1.41 1.18 15.48%
  YoY % 15.70% 18.05% 26.54% 17.39% -2.13% 19.49% -
  Horiz. % 237.29% 205.08% 173.73% 137.29% 116.95% 119.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7021 0.6442 0.5973 0.4836 0.4036 0.3026 0.2579 18.16%
  YoY % 8.99% 7.85% 23.51% 19.82% 33.38% 17.33% -
  Horiz. % 272.24% 249.79% 231.60% 187.51% 156.49% 117.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.4500 3.1100 2.5100 1.5400 1.6000 1.5000 3.5800 -
P/RPS 31.77 28.76 16.51 9.60 12.84 12.95 12.45 16.89%
  YoY % 10.47% 74.20% 71.98% -25.23% -0.85% 4.02% -
  Horiz. % 255.18% 231.00% 132.61% 77.11% 103.13% 104.02% 100.00%
P/EPS 123.10 128.20 122.25 90.06 105.26 92.59 130.18 -0.93%
  YoY % -3.98% 4.87% 35.74% -14.44% 13.68% -28.88% -
  Horiz. % 94.56% 98.48% 93.91% 69.18% 80.86% 71.12% 100.00%
EY 0.81 0.78 0.82 1.11 0.95 1.08 0.77 0.85%
  YoY % 3.85% -4.88% -26.13% 16.84% -12.04% 40.26% -
  Horiz. % 105.19% 101.30% 106.49% 144.16% 123.38% 140.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.91 4.82 4.20 3.01 3.60 4.32 5.94 -3.12%
  YoY % 1.87% 14.76% 39.53% -16.39% -16.67% -27.27% -
  Horiz. % 82.66% 81.14% 70.71% 50.67% 60.61% 72.73% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 13/02/20 14/02/19 14/02/18 14/02/17 16/02/16 09/02/15 13/02/14 -
Price 3.3900 2.9900 2.6600 1.5500 1.5700 1.7000 3.2600 -
P/RPS 31.22 27.65 17.49 9.67 12.60 14.67 11.34 18.38%
  YoY % 12.91% 58.09% 80.87% -23.25% -14.11% 29.37% -
  Horiz. % 275.31% 243.83% 154.23% 85.27% 111.11% 129.37% 100.00%
P/EPS 120.96 123.25 129.56 90.64 103.29 104.94 118.55 0.34%
  YoY % -1.86% -4.87% 42.94% -12.25% -1.57% -11.48% -
  Horiz. % 102.03% 103.96% 109.29% 76.46% 87.13% 88.52% 100.00%
EY 0.83 0.81 0.77 1.10 0.97 0.95 0.84 -0.20%
  YoY % 2.47% 5.19% -30.00% 13.40% 2.11% 13.10% -
  Horiz. % 98.81% 96.43% 91.67% 130.95% 115.48% 113.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.82 4.64 4.45 3.03 3.54 4.90 5.41 -1.91%
  YoY % 3.88% 4.27% 46.86% -14.41% -27.76% -9.43% -
  Horiz. % 89.09% 85.77% 82.26% 56.01% 65.43% 90.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS