[DIALOG] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 8.67%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,235,408 1,104,521 995,405 953,650 946,172 790,507 813,353 32.10%
PBT 137,404 123,456 109,237 103,134 95,480 97,186 102,269 21.73%
Tax -25,320 -21,971 -18,078 -16,482 -14,804 -15,627 -16,740 31.73%
NP 112,084 101,485 91,158 86,652 80,676 81,559 85,529 19.73%
-
NP to SH 107,740 91,936 82,258 81,786 75,260 75,577 78,960 22.99%
-
Tax Rate 18.43% 17.80% 16.55% 15.98% 15.50% 16.08% 16.37% -
Total Cost 1,123,324 1,003,036 904,246 866,998 865,496 708,948 727,824 33.51%
-
Net Worth 460,546 307,752 419,687 406,129 399,992 379,039 371,140 15.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 50,359 22,383 - - 43,358 20,533 -
Div Payout % - 54.78% 27.21% - - 57.37% 26.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 460,546 307,752 419,687 406,129 399,992 379,039 371,140 15.46%
NOSH 1,395,595 1,398,877 1,398,956 1,400,445 1,393,703 1,398,669 1,400,000 -0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.07% 9.19% 9.16% 9.09% 8.53% 10.32% 10.52% -
ROE 23.39% 29.87% 19.60% 20.14% 18.82% 19.94% 21.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 88.52 78.96 71.15 68.10 67.89 56.52 58.10 32.37%
EPS 7.72 4.68 5.88 5.86 5.40 5.40 5.64 23.25%
DPS 0.00 3.60 1.60 0.00 0.00 3.10 1.47 -
NAPS 0.33 0.22 0.30 0.29 0.287 0.271 0.2651 15.70%
Adjusted Per Share Value based on latest NOSH - 1,397,341
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.88 19.56 17.63 16.89 16.76 14.00 14.41 32.07%
EPS 1.91 1.63 1.46 1.45 1.33 1.34 1.40 22.98%
DPS 0.00 0.89 0.40 0.00 0.00 0.77 0.36 -
NAPS 0.0816 0.0545 0.0743 0.0719 0.0708 0.0671 0.0657 15.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.23 1.09 0.85 0.80 1.02 1.34 1.42 -
P/RPS 1.39 1.38 1.19 1.17 1.50 2.37 2.44 -31.25%
P/EPS 15.93 16.59 14.46 13.70 18.89 24.80 25.18 -26.28%
EY 6.28 6.03 6.92 7.30 5.29 4.03 3.97 35.72%
DY 0.00 3.30 1.88 0.00 0.00 2.31 1.03 -
P/NAPS 3.73 4.95 2.83 2.76 3.55 4.94 5.36 -21.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 -
Price 1.35 1.16 1.15 0.85 0.88 1.10 1.52 -
P/RPS 1.53 1.47 1.62 1.25 1.30 1.95 2.62 -30.11%
P/EPS 17.49 17.65 19.56 14.55 16.30 20.36 26.95 -25.02%
EY 5.72 5.67 5.11 6.87 6.14 4.91 3.71 33.42%
DY 0.00 3.10 1.39 0.00 0.00 2.82 0.96 -
P/NAPS 4.09 5.27 3.83 2.93 3.07 4.06 5.73 -20.11%

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