[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 71.94%
YoY- 60.22%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 690,892 3,110,579 2,503,453 1,636,082 778,656 3,392,884 2,423,939 -56.65%
PBT 138,585 628,092 479,263 331,123 186,356 448,768 326,880 -43.53%
Tax -20,509 -99,799 -72,446 -46,674 -22,148 -75,654 -54,646 -47.93%
NP 118,076 528,293 406,817 284,449 164,208 373,114 272,234 -42.67%
-
NP to SH 114,643 510,371 395,525 276,688 160,925 370,644 267,096 -43.06%
-
Tax Rate 14.80% 15.89% 15.12% 14.10% 11.88% 16.86% 16.72% -
Total Cost 572,816 2,582,286 2,096,636 1,351,633 614,448 3,019,770 2,151,705 -58.58%
-
Net Worth 3,631,069 3,501,388 3,484,473 3,371,707 3,354,792 3,113,840 2,906,004 15.99%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 180,425 78,936 - - 142,762 64,103 -
Div Payout % - 35.35% 19.96% - - 38.52% 24.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,631,069 3,501,388 3,484,473 3,371,707 3,354,792 3,113,840 2,906,004 15.99%
NOSH 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 5,387,267 5,341,920 3.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.09% 16.98% 16.25% 17.39% 21.09% 11.00% 11.23% -
ROE 3.16% 14.58% 11.35% 8.21% 4.80% 11.90% 9.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.25 55.17 44.40 29.02 13.81 62.98 45.38 -58.19%
EPS 2.03 9.06 7.02 4.91 2.86 6.88 5.00 -45.14%
DPS 0.00 3.20 1.40 0.00 0.00 2.65 1.20 -
NAPS 0.644 0.621 0.618 0.598 0.595 0.578 0.544 11.89%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.24 55.09 44.34 28.98 13.79 60.09 42.93 -56.64%
EPS 2.03 9.04 7.01 4.90 2.85 6.56 4.73 -43.07%
DPS 0.00 3.20 1.40 0.00 0.00 2.53 1.14 -
NAPS 0.6431 0.6202 0.6172 0.5972 0.5942 0.5515 0.5147 15.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.49 3.09 3.07 2.51 2.00 1.92 1.77 -
P/RPS 28.48 5.60 6.91 8.65 14.48 3.05 3.90 275.94%
P/EPS 171.64 34.14 43.76 51.15 70.07 27.91 35.40 186.19%
EY 0.58 2.93 2.29 1.96 1.43 3.58 2.82 -65.12%
DY 0.00 1.04 0.46 0.00 0.00 1.38 0.68 -
P/NAPS 5.42 4.98 4.97 4.20 3.36 3.32 3.25 40.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 12/11/18 16/08/18 16/05/18 14/02/18 21/11/17 16/08/17 16/05/17 -
Price 3.32 3.35 3.32 2.66 2.30 1.93 1.90 -
P/RPS 27.09 6.07 7.48 9.17 16.65 3.06 4.19 246.65%
P/EPS 163.28 37.01 47.33 54.21 80.58 28.05 38.00 164.06%
EY 0.61 2.70 2.11 1.84 1.24 3.56 2.63 -62.21%
DY 0.00 0.96 0.42 0.00 0.00 1.37 0.63 -
P/NAPS 5.16 5.39 5.37 4.45 3.87 3.34 3.49 29.75%

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