[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 108.77%
YoY- 24.35%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 355,238 1,208,378 833,496 532,336 263,804 1,139,146 867,196 -44.81%
PBT 53,406 200,507 140,024 88,521 41,536 150,014 112,237 -39.02%
Tax -9,938 -40,382 -27,114 -16,744 -7,505 -25,354 -20,149 -37.54%
NP 43,468 160,125 112,910 71,777 34,031 124,660 92,088 -39.34%
-
NP to SH 44,542 152,298 107,428 69,089 33,094 118,297 87,402 -36.17%
-
Tax Rate 18.61% 20.14% 19.36% 18.92% 18.07% 16.90% 17.95% -
Total Cost 311,770 1,048,253 720,586 460,559 229,773 1,014,486 775,108 -45.48%
-
Net Worth 638,172 583,055 558,939 516,204 506,592 477,629 491,022 19.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 60,919 25,531 - - 61,007 25,533 -
Div Payout % - 40.00% 23.77% - - 51.57% 29.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 638,172 583,055 558,939 516,204 506,592 477,629 491,022 19.07%
NOSH 1,970,884 1,965,135 1,963,948 1,962,755 1,958,224 1,967,983 1,964,089 0.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.24% 13.25% 13.55% 13.48% 12.90% 10.94% 10.62% -
ROE 6.98% 26.12% 19.22% 13.38% 6.53% 24.77% 17.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.02 61.49 42.44 27.12 13.47 57.88 44.15 -44.94%
EPS 2.26 7.75 5.47 3.52 1.69 6.01 4.45 -36.31%
DPS 0.00 3.10 1.30 0.00 0.00 3.10 1.30 -
NAPS 0.3238 0.2967 0.2846 0.263 0.2587 0.2427 0.25 18.80%
Adjusted Per Share Value based on latest NOSH - 1,956,249
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.29 21.40 14.76 9.43 4.67 20.18 15.36 -44.82%
EPS 0.79 2.70 1.90 1.22 0.59 2.10 1.55 -36.16%
DPS 0.00 1.08 0.45 0.00 0.00 1.08 0.45 -
NAPS 0.113 0.1033 0.099 0.0914 0.0897 0.0846 0.087 19.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.25 2.76 2.32 1.79 1.12 1.05 1.10 -
P/RPS 12.48 4.49 5.47 6.60 8.31 1.81 2.49 192.58%
P/EPS 99.56 35.61 42.41 50.85 66.27 17.47 24.72 152.92%
EY 1.00 2.81 2.36 1.97 1.51 5.72 4.05 -60.60%
DY 0.00 1.12 0.56 0.00 0.00 2.95 1.18 -
P/NAPS 6.95 9.30 8.15 6.81 4.33 4.33 4.40 35.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 12/08/11 11/05/11 16/02/11 22/11/10 19/08/10 12/05/10 -
Price 2.40 2.52 2.70 2.13 1.44 1.10 1.07 -
P/RPS 13.32 4.10 6.36 7.85 10.69 1.90 2.42 211.41%
P/EPS 106.19 32.52 49.36 60.51 85.21 18.30 24.04 168.97%
EY 0.94 3.08 2.03 1.65 1.17 5.46 4.16 -62.86%
DY 0.00 1.23 0.48 0.00 0.00 2.82 1.21 -
P/NAPS 7.41 8.49 9.49 8.10 5.57 4.53 4.28 44.13%

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