[DIALOG] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 9.04%
YoY- 54.22%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 946,172 790,507 813,353 791,546 733,636 476,633 412,241 73.73%
PBT 95,480 97,186 102,269 97,980 89,924 58,970 57,848 39.53%
Tax -14,804 -15,627 -16,740 -15,858 -13,852 -7,386 -6,709 69.24%
NP 80,676 81,559 85,529 82,122 76,072 51,584 51,138 35.40%
-
NP to SH 75,260 75,577 78,960 73,920 67,792 49,280 48,669 33.61%
-
Tax Rate 15.50% 16.08% 16.37% 16.18% 15.40% 12.53% 11.60% -
Total Cost 865,496 708,948 727,824 709,424 657,564 425,049 361,102 78.81%
-
Net Worth 399,992 379,039 371,140 349,579 343,161 324,188 337,155 12.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 43,358 20,533 - - 30,610 18,576 -
Div Payout % - 57.37% 26.00% - - 62.11% 38.17% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 399,992 379,039 371,140 349,579 343,161 324,188 337,155 12.03%
NOSH 1,393,703 1,398,669 1,400,000 1,399,999 1,400,661 1,391,367 1,393,206 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.53% 10.32% 10.52% 10.37% 10.37% 10.82% 12.41% -
ROE 18.82% 19.94% 21.27% 21.15% 19.76% 15.20% 14.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.89 56.52 58.10 56.54 52.38 34.26 29.59 73.69%
EPS 5.40 5.40 5.64 5.28 4.84 3.54 3.49 33.66%
DPS 0.00 3.10 1.47 0.00 0.00 2.20 1.33 -
NAPS 0.287 0.271 0.2651 0.2497 0.245 0.233 0.242 12.00%
Adjusted Per Share Value based on latest NOSH - 1,399,440
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.76 14.00 14.41 14.02 12.99 8.44 7.30 73.77%
EPS 1.33 1.34 1.40 1.31 1.20 0.87 0.86 33.62%
DPS 0.00 0.77 0.36 0.00 0.00 0.54 0.33 -
NAPS 0.0708 0.0671 0.0657 0.0619 0.0608 0.0574 0.0597 12.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.34 1.42 1.81 1.72 1.88 1.55 -
P/RPS 1.50 2.37 2.44 3.20 3.28 5.49 5.24 -56.46%
P/EPS 18.89 24.80 25.18 34.28 35.54 53.08 44.37 -43.31%
EY 5.29 4.03 3.97 2.92 2.81 1.88 2.25 76.53%
DY 0.00 2.31 1.03 0.00 0.00 1.17 0.86 -
P/NAPS 3.55 4.94 5.36 7.25 7.02 8.07 6.40 -32.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 -
Price 0.88 1.10 1.52 1.54 1.69 1.58 1.80 -
P/RPS 1.30 1.95 2.62 2.72 3.23 4.61 6.08 -64.14%
P/EPS 16.30 20.36 26.95 29.17 34.92 44.61 51.53 -53.47%
EY 6.14 4.91 3.71 3.43 2.86 2.24 1.94 115.11%
DY 0.00 2.82 0.96 0.00 0.00 1.39 0.74 -
P/NAPS 3.07 4.06 5.73 6.17 6.90 6.78 7.44 -44.48%

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