[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 30.09%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,817,394 1,175,991 536,365 2,358,183 1,781,599 1,111,839 541,549 123.98%
PBT 278,487 181,410 80,558 370,495 280,670 170,515 63,481 167.74%
Tax -55,371 -38,498 -18,012 -85,197 -60,609 -36,160 -11,334 187.63%
NP 223,116 142,912 62,546 285,298 220,061 134,355 52,147 163.31%
-
NP to SH 216,997 138,078 60,072 275,130 211,498 129,651 49,905 166.16%
-
Tax Rate 19.88% 21.22% 22.36% 23.00% 21.59% 21.21% 17.85% -
Total Cost 1,594,278 1,033,079 473,819 2,072,885 1,561,538 977,484 489,402 119.59%
-
Net Worth 2,324,233 2,270,615 2,173,791 1,976,565 1,912,376 1,710,604 163,903,679 -94.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 51,421 - - 109,257 49,415 - - -
Div Payout % 23.70% - - 39.71% 23.36% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,324,233 2,270,615 2,173,791 1,976,565 1,912,376 1,710,604 163,903,679 -94.12%
NOSH 5,142,109 5,113,999 5,090,847 4,966,245 4,941,541 4,929,695 4,892,647 3.36%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.28% 12.15% 11.66% 12.10% 12.35% 12.08% 9.63% -
ROE 9.34% 6.08% 2.76% 13.92% 11.06% 7.58% 0.03% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 35.34 23.00 10.54 47.48 36.05 22.55 11.07 116.65%
EPS 4.22 2.70 1.18 5.54 4.28 2.63 1.02 157.49%
DPS 1.00 0.00 0.00 2.20 1.00 0.00 0.00 -
NAPS 0.452 0.444 0.427 0.398 0.387 0.347 33.50 -94.31%
Adjusted Per Share Value based on latest NOSH - 5,050,158
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.19 20.83 9.50 41.77 31.56 19.69 9.59 124.01%
EPS 3.84 2.45 1.06 4.87 3.75 2.30 0.88 166.79%
DPS 0.91 0.00 0.00 1.94 0.88 0.00 0.00 -
NAPS 0.4117 0.4022 0.385 0.3501 0.3387 0.303 29.0305 -94.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.60 1.60 1.60 1.59 1.58 1.50 1.72 -
P/RPS 4.53 6.96 15.19 3.35 4.38 6.65 15.54 -56.00%
P/EPS 37.91 59.26 135.59 28.70 36.92 57.03 168.63 -62.99%
EY 2.64 1.69 0.74 3.48 2.71 1.75 0.59 171.29%
DY 0.62 0.00 0.00 1.38 0.63 0.00 0.00 -
P/NAPS 3.54 3.60 3.75 3.99 4.08 4.32 0.05 1606.98%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 16/02/16 17/11/15 20/08/15 12/05/15 09/02/15 18/11/14 -
Price 1.54 1.57 1.64 1.50 1.60 1.70 1.50 -
P/RPS 4.36 6.83 15.57 3.16 4.44 7.54 13.55 -53.01%
P/EPS 36.49 58.15 138.98 27.08 37.38 64.64 147.06 -60.47%
EY 2.74 1.72 0.72 3.69 2.68 1.55 0.68 153.00%
DY 0.65 0.00 0.00 1.47 0.62 0.00 0.00 -
P/NAPS 3.41 3.54 3.84 3.77 4.13 4.90 0.04 1831.76%

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