Highlights

[DIALOG] YoY Quarter Result on 2018-03-31 [#3]

Stock [DIALOG]: DIALOG GROUP BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     2.66%    YoY -     25.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 867,371 913,605 641,403 669,760 638,324 636,569 420,038 12.84%
  YoY % -5.06% 42.44% -4.23% 4.92% 0.28% 51.55% -
  Horiz. % 206.50% 217.51% 152.70% 159.45% 151.97% 151.55% 100.00%
PBT 148,140 119,688 97,077 110,155 63,514 53,155 56,002 17.59%
  YoY % 23.77% 23.29% -11.87% 73.43% 19.49% -5.08% -
  Horiz. % 264.53% 213.72% 173.35% 196.70% 113.41% 94.92% 100.00%
Tax -25,772 -21,865 -16,873 -24,449 -9,373 -10,418 -10,931 15.36%
  YoY % -17.87% -29.59% 30.99% -160.84% 10.03% 4.69% -
  Horiz. % 235.77% 200.03% 154.36% 223.67% 85.75% 95.31% 100.00%
NP 122,368 97,823 80,204 85,706 54,141 42,737 45,071 18.10%
  YoY % 25.09% 21.97% -6.42% 58.30% 26.68% -5.18% -
  Horiz. % 271.50% 217.04% 177.95% 190.16% 120.12% 94.82% 100.00%
NP to SH 118,837 94,402 78,919 81,847 49,553 46,762 41,393 19.21%
  YoY % 25.88% 19.62% -3.58% 65.17% 5.97% 12.97% -
  Horiz. % 287.09% 228.06% 190.66% 197.73% 119.71% 112.97% 100.00%
Tax Rate 17.40 % 18.27 % 17.38 % 22.20 % 14.76 % 19.60 % 19.52 % -1.90%
  YoY % -4.76% 5.12% -21.71% 50.41% -24.69% 0.41% -
  Horiz. % 89.14% 93.60% 89.04% 113.73% 75.61% 100.41% 100.00%
Total Cost 745,003 815,782 561,199 584,054 584,183 593,832 374,967 12.12%
  YoY % -8.68% 45.36% -3.91% -0.02% -1.62% 58.37% -
  Horiz. % 198.68% 217.56% 149.67% 155.76% 155.80% 158.37% 100.00%
Net Worth 3,484,473 2,951,418 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 18.69%
  YoY % 18.06% 25.76% 22.25% 25.25% 15.96% 6.12% -
  Horiz. % 279.75% 236.95% 188.41% 154.12% 123.06% 106.12% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 78,936 65,104 51,920 49,604 26,719 26,378 26,018 20.31%
  YoY % 21.24% 25.39% 4.67% 85.65% 1.29% 1.38% -
  Horiz. % 303.39% 250.23% 199.55% 190.65% 102.70% 101.38% 100.00%
Div Payout % 66.42 % 68.97 % 65.79 % 60.61 % 53.92 % 56.41 % 62.86 % 0.92%
  YoY % -3.70% 4.83% 8.55% 12.41% -4.41% -10.26% -
  Horiz. % 105.66% 109.72% 104.66% 96.42% 85.78% 89.74% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,484,473 2,951,418 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 18.69%
  YoY % 18.06% 25.76% 22.25% 25.25% 15.96% 6.12% -
  Horiz. % 279.75% 236.95% 188.41% 154.12% 123.06% 106.12% 100.00%
NOSH 5,638,307 5,425,402 5,192,039 4,960,424 2,429,068 2,398,051 2,365,314 15.57%
  YoY % 3.92% 4.49% 4.67% 104.21% 1.29% 1.38% -
  Horiz. % 238.37% 229.37% 219.51% 209.72% 102.70% 101.38% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.11 % 10.71 % 12.50 % 12.80 % 8.48 % 6.71 % 10.73 % 4.67%
  YoY % 31.75% -14.32% -2.34% 50.94% 26.38% -37.47% -
  Horiz. % 131.50% 99.81% 116.50% 119.29% 79.03% 62.53% 100.00%
ROE 3.41 % 3.20 % 3.36 % 4.26 % 3.23 % 3.54 % 3.32 % 0.45%
  YoY % 6.56% -4.76% -21.13% 31.89% -8.76% 6.63% -
  Horiz. % 102.71% 96.39% 101.20% 128.31% 97.29% 106.63% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.38 16.84 12.35 13.50 26.28 26.55 17.76 -2.37%
  YoY % -8.67% 36.36% -8.52% -48.63% -1.02% 49.49% -
  Horiz. % 86.60% 94.82% 69.54% 76.01% 147.97% 149.49% 100.00%
EPS 2.11 1.74 1.52 1.65 2.04 1.95 1.75 3.17%
  YoY % 21.26% 14.47% -7.88% -19.12% 4.62% 11.43% -
  Horiz. % 120.57% 99.43% 86.86% 94.29% 116.57% 111.43% 100.00%
DPS 1.40 1.20 1.00 1.00 1.10 1.10 1.10 4.10%
  YoY % 16.67% 20.00% 0.00% -9.09% 0.00% 0.00% -
  Horiz. % 127.27% 109.09% 90.91% 90.91% 100.00% 100.00% 100.00%
NAPS 0.6180 0.5440 0.4520 0.3870 0.6310 0.5512 0.5266 2.70%
  YoY % 13.60% 20.35% 16.80% -38.67% 14.48% 4.67% -
  Horiz. % 117.36% 103.30% 85.83% 73.49% 119.83% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,642
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.37 16.19 11.37 11.87 11.31 11.28 7.45 12.82%
  YoY % -5.06% 42.39% -4.21% 4.95% 0.27% 51.41% -
  Horiz. % 206.31% 217.32% 152.62% 159.33% 151.81% 151.41% 100.00%
EPS 2.11 1.67 1.40 1.45 0.88 0.83 0.73 19.34%
  YoY % 26.35% 19.29% -3.45% 64.77% 6.02% 13.70% -
  Horiz. % 289.04% 228.77% 191.78% 198.63% 120.55% 113.70% 100.00%
DPS 1.40 1.15 0.92 0.88 0.47 0.47 0.46 20.37%
  YoY % 21.74% 25.00% 4.55% 87.23% 0.00% 2.17% -
  Horiz. % 304.35% 250.00% 200.00% 191.30% 102.17% 102.17% 100.00%
NAPS 0.6176 0.5231 0.4160 0.3403 0.2717 0.2343 0.2208 18.69%
  YoY % 18.07% 25.75% 22.25% 25.25% 15.96% 6.11% -
  Horiz. % 279.71% 236.91% 188.41% 154.12% 123.05% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.0700 1.7700 1.6000 1.5800 3.5900 2.3600 2.1700 -
P/RPS 19.96 10.51 12.95 11.70 13.66 8.89 12.22 8.52%
  YoY % 89.91% -18.84% 10.68% -14.35% 53.66% -27.25% -
  Horiz. % 163.34% 86.01% 105.97% 95.74% 111.78% 72.75% 100.00%
P/EPS 145.66 101.72 105.26 95.76 175.98 121.03 124.00 2.72%
  YoY % 43.20% -3.36% 9.92% -45.58% 45.40% -2.40% -
  Horiz. % 117.47% 82.03% 84.89% 77.23% 141.92% 97.60% 100.00%
EY 0.69 0.98 0.95 1.04 0.57 0.83 0.81 -2.64%
  YoY % -29.59% 3.16% -8.65% 82.46% -31.33% 2.47% -
  Horiz. % 85.19% 120.99% 117.28% 128.40% 70.37% 102.47% 100.00%
DY 0.46 0.68 0.62 0.63 0.31 0.47 0.51 -1.70%
  YoY % -32.35% 9.68% -1.59% 103.23% -34.04% -7.84% -
  Horiz. % 90.20% 133.33% 121.57% 123.53% 60.78% 92.16% 100.00%
P/NAPS 4.97 3.25 3.54 4.08 5.69 4.28 4.12 3.17%
  YoY % 52.92% -8.19% -13.24% -28.30% 32.94% 3.88% -
  Horiz. % 120.63% 78.88% 85.92% 99.03% 138.11% 103.88% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 16/05/17 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 -
Price 3.3200 1.9000 1.5400 1.6000 3.7300 2.7900 2.2200 -
P/RPS 21.58 11.28 12.47 11.85 14.19 10.51 12.50 9.52%
  YoY % 91.31% -9.54% 5.23% -16.49% 35.01% -15.92% -
  Horiz. % 172.64% 90.24% 99.76% 94.80% 113.52% 84.08% 100.00%
P/EPS 157.52 109.20 101.32 96.97 182.84 143.08 126.86 3.67%
  YoY % 44.25% 7.78% 4.49% -46.96% 27.79% 12.79% -
  Horiz. % 124.17% 86.08% 79.87% 76.44% 144.13% 112.79% 100.00%
EY 0.63 0.92 0.99 1.03 0.55 0.70 0.79 -3.70%
  YoY % -31.52% -7.07% -3.88% 87.27% -21.43% -11.39% -
  Horiz. % 79.75% 116.46% 125.32% 130.38% 69.62% 88.61% 100.00%
DY 0.42 0.63 0.65 0.62 0.29 0.39 0.50 -2.86%
  YoY % -33.33% -3.08% 4.84% 113.79% -25.64% -22.00% -
  Horiz. % 84.00% 126.00% 130.00% 124.00% 58.00% 78.00% 100.00%
P/NAPS 5.37 3.49 3.41 4.13 5.91 5.06 4.22 4.10%
  YoY % 53.87% 2.35% -17.43% -30.12% 16.80% 19.91% -
  Horiz. % 127.25% 82.70% 80.81% 97.87% 140.05% 119.91% 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.
 


 

157  353  487  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 PRESBHD 0.47+0.03 
 IRIS 0.155-0.01 
 HSI-H4V 0.34+0.06 
 HSI-C3V 0.205-0.055 
 BORNOIL 0.050.00 
 MYEG 1.36-0.02 
 DSONIC 0.435-0.02 
 HIBISCS 1.24-0.03 
 HSI-H4O 0.635+0.09 
Partners & Brokers