[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 139.3%
YoY- 20.97%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 541,549 2,551,690 1,907,956 1,269,632 575,470 2,237,180 1,556,586 -50.50%
PBT 63,481 276,502 209,876 146,362 64,173 232,332 165,660 -47.21%
Tax -11,334 -47,729 -36,293 -26,920 -13,831 -47,025 -32,342 -50.26%
NP 52,147 228,773 173,583 119,442 50,342 185,307 133,318 -46.48%
-
NP to SH 49,905 215,869 163,633 114,080 47,673 193,298 141,063 -49.94%
-
Tax Rate 17.85% 17.26% 17.29% 18.39% 21.55% 20.24% 19.52% -
Total Cost 489,402 2,322,917 1,734,373 1,150,190 525,128 2,051,873 1,423,268 -50.88%
-
Net Worth 163,903,679 1,560,265 1,527,402 1,454,339 1,418,151 1,353,325 1,317,863 2384.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 75,105 26,626 - - 79,043 26,299 -
Div Payout % - 34.79% 16.27% - - 40.89% 18.64% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 163,903,679 1,560,265 1,527,402 1,454,339 1,418,151 1,353,325 1,317,863 2384.30%
NOSH 4,892,647 2,422,772 2,420,606 2,411,839 2,407,727 2,395,266 2,390,898 61.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.63% 8.97% 9.10% 9.41% 8.75% 8.28% 8.56% -
ROE 0.03% 13.84% 10.71% 7.84% 3.36% 14.28% 10.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.07 105.32 78.82 52.64 23.90 93.40 65.10 -69.27%
EPS 1.02 8.91 6.76 4.73 1.98 8.07 5.90 -68.93%
DPS 0.00 3.10 1.10 0.00 0.00 3.30 1.10 -
NAPS 33.50 0.644 0.631 0.603 0.589 0.565 0.5512 1441.95%
Adjusted Per Share Value based on latest NOSH - 2,414,800
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.59 45.20 33.79 22.49 10.19 39.62 27.57 -50.50%
EPS 0.88 3.82 2.90 2.02 0.84 3.42 2.50 -50.11%
DPS 0.00 1.33 0.47 0.00 0.00 1.40 0.47 -
NAPS 29.0303 0.2764 0.2705 0.2576 0.2512 0.2397 0.2334 2384.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.72 3.79 3.59 3.58 2.54 2.82 2.36 -
P/RPS 15.54 3.60 4.55 6.80 10.63 3.02 3.62 163.90%
P/EPS 168.63 42.54 53.11 75.69 128.28 34.94 40.00 160.73%
EY 0.59 2.35 1.88 1.32 0.78 2.86 2.50 -61.77%
DY 0.00 0.82 0.31 0.00 0.00 1.17 0.47 -
P/NAPS 0.05 5.89 5.69 5.94 4.31 4.99 4.28 -94.83%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 21/08/14 15/05/14 13/02/14 19/11/13 20/08/13 15/05/13 -
Price 1.50 1.77 3.73 3.26 2.98 2.68 2.79 -
P/RPS 13.55 1.68 4.73 6.19 12.47 2.87 4.29 115.12%
P/EPS 147.06 19.87 55.18 68.92 150.51 33.21 47.29 112.90%
EY 0.68 5.03 1.81 1.45 0.66 3.01 2.11 -52.96%
DY 0.00 1.75 0.29 0.00 0.00 1.23 0.39 -
P/NAPS 0.04 2.75 5.91 5.41 5.06 4.74 5.06 -96.01%

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