[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 31.92%
YoY- 11.68%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,781,599 1,111,839 541,549 2,551,690 1,907,956 1,269,632 575,470 112.56%
PBT 280,670 170,515 63,481 276,502 209,876 146,362 64,173 167.68%
Tax -60,609 -36,160 -11,334 -47,729 -36,293 -26,920 -13,831 168.02%
NP 220,061 134,355 52,147 228,773 173,583 119,442 50,342 167.58%
-
NP to SH 211,498 129,651 49,905 215,869 163,633 114,080 47,673 170.24%
-
Tax Rate 21.59% 21.21% 17.85% 17.26% 17.29% 18.39% 21.55% -
Total Cost 1,561,538 977,484 489,402 2,322,917 1,734,373 1,150,190 525,128 106.92%
-
Net Worth 1,912,376 1,710,604 163,903,679 1,560,265 1,527,402 1,454,339 1,418,151 22.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 49,415 - - 75,105 26,626 - - -
Div Payout % 23.36% - - 34.79% 16.27% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,912,376 1,710,604 163,903,679 1,560,265 1,527,402 1,454,339 1,418,151 22.08%
NOSH 4,941,541 4,929,695 4,892,647 2,422,772 2,420,606 2,411,839 2,407,727 61.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.35% 12.08% 9.63% 8.97% 9.10% 9.41% 8.75% -
ROE 11.06% 7.58% 0.03% 13.84% 10.71% 7.84% 3.36% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.05 22.55 11.07 105.32 78.82 52.64 23.90 31.55%
EPS 4.28 2.63 1.02 8.91 6.76 4.73 1.98 67.25%
DPS 1.00 0.00 0.00 3.10 1.10 0.00 0.00 -
NAPS 0.387 0.347 33.50 0.644 0.631 0.603 0.589 -24.44%
Adjusted Per Share Value based on latest NOSH - 2,429,581
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.56 19.69 9.59 45.20 33.79 22.49 10.19 112.62%
EPS 3.75 2.30 0.88 3.82 2.90 2.02 0.84 171.37%
DPS 0.88 0.00 0.00 1.33 0.47 0.00 0.00 -
NAPS 0.3387 0.303 29.0305 0.2764 0.2705 0.2576 0.2512 22.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.58 1.50 1.72 3.79 3.59 3.58 2.54 -
P/RPS 4.38 6.65 15.54 3.60 4.55 6.80 10.63 -44.65%
P/EPS 36.92 57.03 168.63 42.54 53.11 75.69 128.28 -56.44%
EY 2.71 1.75 0.59 2.35 1.88 1.32 0.78 129.56%
DY 0.63 0.00 0.00 0.82 0.31 0.00 0.00 -
P/NAPS 4.08 4.32 0.05 5.89 5.69 5.94 4.31 -3.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 09/02/15 18/11/14 21/08/14 15/05/14 13/02/14 19/11/13 -
Price 1.60 1.70 1.50 1.77 3.73 3.26 2.98 -
P/RPS 4.44 7.54 13.55 1.68 4.73 6.19 12.47 -49.79%
P/EPS 37.38 64.64 147.06 19.87 55.18 68.92 150.51 -60.52%
EY 2.68 1.55 0.68 5.03 1.81 1.45 0.66 154.74%
DY 0.62 0.00 0.00 1.75 0.29 0.00 0.00 -
P/NAPS 4.13 4.90 0.04 2.75 5.91 5.41 5.06 -12.67%

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