[DIALOG] QoQ Cumulative 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- 27.62%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 746,554 476,825 236,543 790,507 610,015 395,773 183,409 154.71%
PBT 81,928 51,567 23,870 97,186 76,702 48,990 22,481 136.62%
Tax -13,559 -8,241 -3,701 -15,627 -12,555 -7,929 -3,463 148.21%
NP 68,369 43,326 20,169 81,559 64,147 41,061 19,018 134.49%
-
NP to SH 61,694 40,893 18,815 75,577 59,220 36,960 16,948 136.45%
-
Tax Rate 16.55% 15.98% 15.50% 16.08% 16.37% 16.18% 15.40% -
Total Cost 678,185 433,499 216,374 708,948 545,868 354,712 164,391 157.00%
-
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 16,787 - - 43,358 15,400 - - -
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 1,399,999 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 14.70% 10.07% 4.70% 19.94% 15.96% 10.57% 4.94% -
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 53.37 34.05 16.97 56.52 43.57 28.27 13.09 154.99%
EPS 4.41 2.93 1.35 5.40 4.23 2.64 1.21 136.64%
DPS 1.20 0.00 0.00 3.10 1.10 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 13.22 8.45 4.19 14.00 10.80 7.01 3.25 154.60%
EPS 1.09 0.72 0.33 1.34 1.05 0.65 0.30 136.15%
DPS 0.30 0.00 0.00 0.77 0.27 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 1.59 2.35 6.01 2.37 3.26 6.40 13.14 -75.50%
P/EPS 19.27 27.40 75.56 24.80 33.57 68.56 142.15 -73.57%
EY 5.19 3.65 1.32 4.03 2.98 1.46 0.70 279.76%
DY 1.41 0.00 0.00 2.31 0.77 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 2.15 2.50 5.18 1.95 3.49 5.45 12.91 -69.69%
P/EPS 26.08 29.11 65.19 20.36 35.93 58.33 139.67 -67.29%
EY 3.83 3.44 1.53 4.91 2.78 1.71 0.72 204.41%
DY 1.04 0.00 0.00 2.82 0.72 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