[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 29.04%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,937,113 1,300,505 690,892 3,110,579 2,503,453 1,636,082 778,656 83.70%
PBT 478,264 309,560 138,585 628,092 479,263 331,123 186,356 87.55%
Tax -74,713 -51,217 -20,509 -99,799 -72,446 -46,674 -22,148 125.09%
NP 403,551 258,343 118,076 528,293 406,817 284,449 164,208 82.21%
-
NP to SH 395,128 251,422 114,643 510,371 395,525 276,688 160,925 82.10%
-
Tax Rate 15.62% 16.55% 14.80% 15.89% 15.12% 14.10% 11.88% -
Total Cost 1,533,562 1,042,162 572,816 2,582,286 2,096,636 1,351,633 614,448 84.09%
-
Net Worth 3,749,474 3,636,707 3,631,069 3,501,388 3,484,473 3,371,707 3,354,792 7.70%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 84,574 - - 180,425 78,936 - - -
Div Payout % 21.40% - - 35.35% 19.96% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,749,474 3,636,707 3,631,069 3,501,388 3,484,473 3,371,707 3,354,792 7.70%
NOSH 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 20.83% 19.86% 17.09% 16.98% 16.25% 17.39% 21.09% -
ROE 10.54% 6.91% 3.16% 14.58% 11.35% 8.21% 4.80% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.36 23.07 12.25 55.17 44.40 29.02 13.81 83.71%
EPS 7.01 4.46 2.03 9.06 7.02 4.91 2.86 81.88%
DPS 1.50 0.00 0.00 3.20 1.40 0.00 0.00 -
NAPS 0.665 0.645 0.644 0.621 0.618 0.598 0.595 7.70%
Adjusted Per Share Value based on latest NOSH - 5,641,642
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.31 23.03 12.24 55.09 44.34 28.98 13.79 83.71%
EPS 7.00 4.45 2.03 9.04 7.01 4.90 2.85 82.14%
DPS 1.50 0.00 0.00 3.20 1.40 0.00 0.00 -
NAPS 0.6641 0.6441 0.6431 0.6202 0.6172 0.5972 0.5942 7.70%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.17 3.11 3.49 3.09 3.07 2.51 2.00 -
P/RPS 9.23 13.48 28.48 5.60 6.91 8.65 14.48 -25.95%
P/EPS 45.23 69.74 171.64 34.14 43.76 51.15 70.07 -25.32%
EY 2.21 1.43 0.58 2.93 2.29 1.96 1.43 33.70%
DY 0.47 0.00 0.00 1.04 0.46 0.00 0.00 -
P/NAPS 4.77 4.82 5.42 4.98 4.97 4.20 3.36 26.34%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 14/05/19 14/02/19 12/11/18 16/08/18 16/05/18 14/02/18 21/11/17 -
Price 3.07 2.99 3.32 3.35 3.32 2.66 2.30 -
P/RPS 8.94 12.96 27.09 6.07 7.48 9.17 16.65 -33.96%
P/EPS 43.81 67.05 163.28 37.01 47.33 54.21 80.58 -33.41%
EY 2.28 1.49 0.61 2.70 2.11 1.84 1.24 50.14%
DY 0.49 0.00 0.00 0.96 0.42 0.00 0.00 -
P/NAPS 4.62 4.64 5.16 5.39 5.37 4.45 3.87 12.54%

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