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 - 5,641,642
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 10.81 15.20 15.19 11.34 10.11 12.30 -2.07%
  YoY % 0.37% -28.88% 0.07% 33.95% 12.17% -17.80% -
  Horiz. % 88.21% 87.89% 123.58% 123.50% 92.20% 82.20% 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 0.7026 0.6446 0.5976 0.4839 0.4039 0.3028 0.2581 18.16%
  YoY % 9.00% 7.86% 23.50% 19.81% 33.39% 17.32% -
  Horiz. % 272.22% 249.75% 231.54% 187.49% 156.49% 117.32% 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.
 


 

379  363  500  725 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.3950.00 
 ICON 0.175-0.06 
 SAPNRG 0.24+0.005 
 AGES 0.115+0.01 
 PERDANA 0.485+0.015 
 XDL 0.16+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers