[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -72.42%
YoY- 35.4%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,392,884 2,423,939 1,510,334 653,551 2,534,483 1,817,394 1,175,991 102.79%
PBT 448,768 326,880 207,192 95,656 368,726 278,487 181,410 83.01%
Tax -75,654 -54,646 -32,781 -14,350 -67,377 -55,371 -38,498 56.95%
NP 373,114 272,234 174,411 81,306 301,349 223,116 142,912 89.71%
-
NP to SH 370,644 267,096 172,694 81,336 294,929 216,997 138,078 93.26%
-
Tax Rate 16.86% 16.72% 15.82% 15.00% 18.27% 19.88% 21.22% -
Total Cost 3,019,770 2,151,705 1,335,923 572,245 2,233,134 1,594,278 1,033,079 104.57%
-
Net Worth 3,113,840 2,906,004 2,706,951 2,550,992 2,416,348 2,324,233 2,270,615 23.45%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 142,762 64,103 - - 113,832 51,421 - -
Div Payout % 38.52% 24.00% - - 38.60% 23.70% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,113,840 2,906,004 2,706,951 2,550,992 2,416,348 2,324,233 2,270,615 23.45%
NOSH 5,387,267 5,341,920 5,297,361 5,281,558 5,174,193 5,142,109 5,113,999 3.53%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.00% 11.23% 11.55% 12.44% 11.89% 12.28% 12.15% -
ROE 11.90% 9.19% 6.38% 3.19% 12.21% 9.34% 6.08% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.98 45.38 28.51 12.37 48.98 35.34 23.00 95.84%
EPS 6.88 5.00 3.26 1.54 5.70 4.22 2.70 86.66%
DPS 2.65 1.20 0.00 0.00 2.20 1.00 0.00 -
NAPS 0.578 0.544 0.511 0.483 0.467 0.452 0.444 19.24%
Adjusted Per Share Value based on latest NOSH - 5,281,558
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 60.09 42.93 26.75 11.58 44.89 32.19 20.83 102.77%
EPS 6.56 4.73 3.06 1.44 5.22 3.84 2.45 92.93%
DPS 2.53 1.14 0.00 0.00 2.02 0.91 0.00 -
NAPS 0.5515 0.5147 0.4794 0.4518 0.428 0.4117 0.4022 23.44%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.92 1.77 1.54 1.46 1.54 1.60 1.60 -
P/RPS 3.05 3.90 5.40 11.80 3.14 4.53 6.96 -42.33%
P/EPS 27.91 35.40 47.24 94.81 27.02 37.91 59.26 -39.49%
EY 3.58 2.82 2.12 1.05 3.70 2.64 1.69 65.01%
DY 1.38 0.68 0.00 0.00 1.43 0.62 0.00 -
P/NAPS 3.32 3.25 3.01 3.02 3.30 3.54 3.60 -5.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 16/05/17 14/02/17 22/11/16 18/08/16 18/05/16 16/02/16 -
Price 1.93 1.90 1.55 1.55 1.53 1.54 1.57 -
P/RPS 3.06 4.19 5.44 12.53 3.12 4.36 6.83 -41.47%
P/EPS 28.05 38.00 47.55 100.65 26.84 36.49 58.15 -38.52%
EY 3.56 2.63 2.10 0.99 3.73 2.74 1.72 62.48%
DY 1.37 0.63 0.00 0.00 1.44 0.65 0.00 -
P/NAPS 3.34 3.49 3.03 3.21 3.28 3.41 3.54 -3.80%

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