[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 38.95%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,556,586 920,017 416,950 1,633,808 1,133,896 713,858 355,238 167.53%
PBT 165,660 112,505 56,235 224,918 161,084 105,082 53,406 112.54%
Tax -32,342 -21,924 -11,010 -43,082 -30,531 -19,600 -9,938 119.44%
NP 133,318 90,581 45,225 181,836 130,553 85,482 43,468 110.95%
-
NP to SH 141,063 94,301 46,791 177,001 127,389 85,994 44,542 115.50%
-
Tax Rate 19.52% 19.49% 19.58% 19.15% 18.95% 18.65% 18.61% -
Total Cost 1,423,268 829,436 371,725 1,451,972 1,003,343 628,376 311,770 174.93%
-
Net Worth 1,317,863 1,259,195 1,236,849 1,193,545 1,170,733 654,147 638,172 62.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 26,299 - - 71,538 24,455 - - -
Div Payout % 18.64% - - 40.42% 19.20% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,317,863 1,259,195 1,236,849 1,193,545 1,170,733 654,147 638,172 62.09%
NOSH 2,390,898 2,311,299 2,304,975 2,307,705 2,223,193 1,976,873 1,970,884 13.73%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.56% 9.85% 10.85% 11.13% 11.51% 11.97% 12.24% -
ROE 10.70% 7.49% 3.78% 14.83% 10.88% 13.15% 6.98% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.10 39.81 18.09 70.80 51.00 36.11 18.02 135.25%
EPS 5.90 4.08 2.03 7.67 5.73 4.35 2.26 89.48%
DPS 1.10 0.00 0.00 3.10 1.10 0.00 0.00 -
NAPS 0.5512 0.5448 0.5366 0.5172 0.5266 0.3309 0.3238 42.52%
Adjusted Per Share Value based on latest NOSH - 2,362,571
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.57 16.30 7.38 28.94 20.08 12.64 6.29 167.58%
EPS 2.50 1.67 0.83 3.13 2.26 1.52 0.79 115.39%
DPS 0.47 0.00 0.00 1.27 0.43 0.00 0.00 -
NAPS 0.2334 0.223 0.2191 0.2114 0.2074 0.1159 0.113 62.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.36 2.40 2.39 2.35 2.17 2.63 2.25 -
P/RPS 3.62 6.03 13.21 3.32 4.25 7.28 12.48 -56.14%
P/EPS 40.00 58.82 117.73 30.64 37.87 60.46 99.56 -45.52%
EY 2.50 1.70 0.85 3.26 2.64 1.65 1.00 84.09%
DY 0.47 0.00 0.00 1.32 0.51 0.00 0.00 -
P/NAPS 4.28 4.41 4.45 4.54 4.12 7.95 6.95 -27.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 19/02/13 20/11/12 13/08/12 10/05/12 14/02/12 16/11/11 -
Price 2.79 2.34 2.41 2.43 2.22 2.44 2.40 -
P/RPS 4.29 5.88 13.32 3.43 4.35 6.76 13.32 -52.98%
P/EPS 47.29 57.35 118.72 31.68 38.74 56.09 106.19 -41.65%
EY 2.11 1.74 0.84 3.16 2.58 1.78 0.94 71.35%
DY 0.39 0.00 0.00 1.28 0.50 0.00 0.00 -
P/NAPS 5.06 4.30 4.49 4.70 4.22 7.37 7.41 -22.43%

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