[DIALOG] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 22.01%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 228,052 265,852 368,083 370,676 329,962 313,608 321,834 -20.46%
PBT 51,132 57,228 74,689 81,633 65,930 60,288 61,201 -11.26%
Tax -17,142 -19,984 -21,121 -22,578 -17,528 -17,324 -19,796 -9.12%
NP 33,990 37,244 53,568 59,054 48,402 42,964 41,405 -12.29%
-
NP to SH 33,990 37,244 53,568 59,054 48,402 42,964 41,405 -12.29%
-
Tax Rate 33.52% 34.92% 28.28% 27.66% 26.59% 28.74% 32.35% -
Total Cost 194,062 228,608 314,515 311,621 281,560 270,644 280,429 -21.71%
-
Net Worth 211,118 206,323 194,223 187,145 166,814 156,388 145,452 28.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 13,574 5,545 6,914 13,748 9,036 -
Div Payout % - - 25.34% 9.39% 14.29% 32.00% 21.83% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 211,118 206,323 194,223 187,145 166,814 156,388 145,452 28.10%
NOSH 105,559 105,806 104,421 103,969 86,432 85,928 86,066 14.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.90% 14.01% 14.55% 15.93% 14.67% 13.70% 12.87% -
ROE 16.10% 18.05% 27.58% 31.56% 29.02% 27.47% 28.47% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 216.04 251.26 352.50 356.52 381.76 364.97 373.94 -30.56%
EPS 32.20 35.20 51.30 56.80 56.00 50.00 40.10 -13.57%
DPS 0.00 0.00 13.00 5.33 8.00 16.00 10.50 -
NAPS 2.00 1.95 1.86 1.80 1.93 1.82 1.69 11.84%
Adjusted Per Share Value based on latest NOSH - 104,635
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.04 4.71 6.52 6.57 5.84 5.55 5.70 -20.45%
EPS 0.60 0.66 0.95 1.05 0.86 0.76 0.73 -12.22%
DPS 0.00 0.00 0.24 0.10 0.12 0.24 0.16 -
NAPS 0.0374 0.0365 0.0344 0.0331 0.0295 0.0277 0.0258 27.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.57 0.61 0.58 0.48 0.42 0.43 -
P/RPS 0.24 0.23 0.17 0.16 0.13 0.12 0.11 67.98%
P/EPS 1.58 1.62 1.19 1.02 0.86 0.84 0.89 46.46%
EY 63.14 61.75 84.10 97.93 116.67 119.05 111.88 -31.63%
DY 0.00 0.00 21.31 9.20 16.67 38.10 24.42 -
P/NAPS 0.26 0.29 0.33 0.32 0.25 0.23 0.25 2.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 -
Price 0.42 0.59 0.60 0.61 0.58 0.43 0.48 -
P/RPS 0.19 0.23 0.17 0.17 0.15 0.12 0.13 28.69%
P/EPS 1.30 1.68 1.17 1.07 1.04 0.86 1.00 19.05%
EY 76.67 59.66 85.50 93.11 96.55 116.28 100.23 -16.31%
DY 0.00 0.00 21.67 8.74 13.79 37.21 21.88 -
P/NAPS 0.21 0.30 0.32 0.34 0.30 0.24 0.28 -17.40%

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