[DIALOG] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -4.28%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 995,405 953,650 946,172 790,507 813,353 791,546 733,636 22.53%
PBT 109,237 103,134 95,480 97,186 102,269 97,980 89,924 13.83%
Tax -18,078 -16,482 -14,804 -15,627 -16,740 -15,858 -13,852 19.40%
NP 91,158 86,652 80,676 81,559 85,529 82,122 76,072 12.80%
-
NP to SH 82,258 81,786 75,260 75,577 78,960 73,920 67,792 13.74%
-
Tax Rate 16.55% 15.98% 15.50% 16.08% 16.37% 16.18% 15.40% -
Total Cost 904,246 866,998 865,496 708,948 727,824 709,424 657,564 23.63%
-
Net Worth 419,687 406,129 399,992 379,039 371,140 349,579 343,161 14.34%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 22,383 - - 43,358 20,533 - - -
Div Payout % 27.21% - - 57.37% 26.00% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 419,687 406,129 399,992 379,039 371,140 349,579 343,161 14.34%
NOSH 1,398,956 1,400,445 1,393,703 1,398,669 1,400,000 1,399,999 1,400,661 -0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.16% 9.09% 8.53% 10.32% 10.52% 10.37% 10.37% -
ROE 19.60% 20.14% 18.82% 19.94% 21.27% 21.15% 19.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.15 68.10 67.89 56.52 58.10 56.54 52.38 22.62%
EPS 5.88 5.86 5.40 5.40 5.64 5.28 4.84 13.84%
DPS 1.60 0.00 0.00 3.10 1.47 0.00 0.00 -
NAPS 0.30 0.29 0.287 0.271 0.2651 0.2497 0.245 14.44%
Adjusted Per Share Value based on latest NOSH - 1,393,898
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.63 16.89 16.76 14.00 14.41 14.02 12.99 22.55%
EPS 1.46 1.45 1.33 1.34 1.40 1.31 1.20 13.95%
DPS 0.40 0.00 0.00 0.77 0.36 0.00 0.00 -
NAPS 0.0743 0.0719 0.0708 0.0671 0.0657 0.0619 0.0608 14.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.85 0.80 1.02 1.34 1.42 1.81 1.72 -
P/RPS 1.19 1.17 1.50 2.37 2.44 3.20 3.28 -49.10%
P/EPS 14.46 13.70 18.89 24.80 25.18 34.28 35.54 -45.06%
EY 6.92 7.30 5.29 4.03 3.97 2.92 2.81 82.26%
DY 1.88 0.00 0.00 2.31 1.03 0.00 0.00 -
P/NAPS 2.83 2.76 3.55 4.94 5.36 7.25 7.02 -45.39%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 -
Price 1.15 0.85 0.88 1.10 1.52 1.54 1.69 -
P/RPS 1.62 1.25 1.30 1.95 2.62 2.72 3.23 -36.84%
P/EPS 19.56 14.55 16.30 20.36 26.95 29.17 34.92 -32.02%
EY 5.11 6.87 6.14 4.91 3.71 3.43 2.86 47.19%
DY 1.39 0.00 0.00 2.82 0.96 0.00 0.00 -
P/NAPS 3.83 2.93 3.07 4.06 5.73 6.17 6.90 -32.43%

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