[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 106.28%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 263,804 1,139,146 867,196 584,422 308,852 1,104,521 746,554 -49.98%
PBT 41,536 150,014 112,237 71,134 34,351 123,456 81,928 -36.39%
Tax -7,505 -25,354 -20,149 -12,825 -6,330 -21,971 -13,559 -32.56%
NP 34,031 124,660 92,088 58,309 28,021 101,485 68,369 -37.16%
-
NP to SH 33,094 118,297 87,402 55,562 26,935 91,936 61,694 -33.95%
-
Tax Rate 18.07% 16.90% 17.95% 18.03% 18.43% 17.80% 16.55% -
Total Cost 229,773 1,014,486 775,108 526,113 280,831 1,003,036 678,185 -51.36%
-
Net Worth 506,592 477,629 491,022 459,535 460,546 307,752 419,687 13.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 61,007 25,533 - - 50,359 16,787 -
Div Payout % - 51.57% 29.21% - - 54.78% 27.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,592 477,629 491,022 459,535 460,546 307,752 419,687 13.35%
NOSH 1,958,224 1,967,983 1,964,089 1,392,531 1,395,595 1,398,877 1,398,956 25.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.90% 10.94% 10.62% 9.98% 9.07% 9.19% 9.16% -
ROE 6.53% 24.77% 17.80% 12.09% 5.85% 29.87% 14.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.47 57.88 44.15 41.97 22.13 78.96 53.37 -60.02%
EPS 1.69 6.01 4.45 3.99 1.93 4.68 4.41 -47.20%
DPS 0.00 3.10 1.30 0.00 0.00 3.60 1.20 -
NAPS 0.2587 0.2427 0.25 0.33 0.33 0.22 0.30 -9.39%
Adjusted Per Share Value based on latest NOSH - 1,389,708
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.67 20.18 15.36 10.35 5.47 19.56 13.22 -49.99%
EPS 0.59 2.10 1.55 0.98 0.48 1.63 1.09 -33.55%
DPS 0.00 1.08 0.45 0.00 0.00 0.89 0.30 -
NAPS 0.0897 0.0846 0.087 0.0814 0.0816 0.0545 0.0743 13.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.05 1.10 1.32 1.23 1.09 0.85 -
P/RPS 8.31 1.81 2.49 3.15 5.56 1.38 1.59 200.86%
P/EPS 66.27 17.47 24.72 33.08 63.73 16.59 19.27 127.66%
EY 1.51 5.72 4.05 3.02 1.57 6.03 5.19 -56.05%
DY 0.00 2.95 1.18 0.00 0.00 3.30 1.41 -
P/NAPS 4.33 4.33 4.40 4.00 3.73 4.95 2.83 32.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 -
Price 1.44 1.10 1.07 1.34 1.35 1.16 1.15 -
P/RPS 10.69 1.90 2.42 3.19 6.10 1.47 2.15 191.02%
P/EPS 85.21 18.30 24.04 33.58 69.95 17.65 26.08 120.02%
EY 1.17 5.46 4.16 2.98 1.43 5.67 3.83 -54.60%
DY 0.00 2.82 1.21 0.00 0.00 3.10 1.04 -
P/NAPS 5.57 4.53 4.28 4.06 4.09 5.27 3.83 28.33%

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