[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 50.87%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 584,422 308,852 1,104,521 746,554 476,825 236,543 790,507 -18.19%
PBT 71,134 34,351 123,456 81,928 51,567 23,870 97,186 -18.73%
Tax -12,825 -6,330 -21,971 -13,559 -8,241 -3,701 -15,627 -12.31%
NP 58,309 28,021 101,485 68,369 43,326 20,169 81,559 -19.99%
-
NP to SH 55,562 26,935 91,936 61,694 40,893 18,815 75,577 -18.49%
-
Tax Rate 18.03% 18.43% 17.80% 16.55% 15.98% 15.50% 16.08% -
Total Cost 526,113 280,831 1,003,036 678,185 433,499 216,374 708,948 -17.98%
-
Net Worth 459,535 460,546 307,752 419,687 406,129 399,992 379,039 13.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 50,359 16,787 - - 43,358 -
Div Payout % - - 54.78% 27.21% - - 57.37% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 459,535 460,546 307,752 419,687 406,129 399,992 379,039 13.65%
NOSH 1,392,531 1,395,595 1,398,877 1,398,956 1,400,445 1,393,703 1,398,669 -0.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.98% 9.07% 9.19% 9.16% 9.09% 8.53% 10.32% -
ROE 12.09% 5.85% 29.87% 14.70% 10.07% 4.70% 19.94% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.97 22.13 78.96 53.37 34.05 16.97 56.52 -17.95%
EPS 3.99 1.93 4.68 4.41 2.93 1.35 5.40 -18.22%
DPS 0.00 0.00 3.60 1.20 0.00 0.00 3.10 -
NAPS 0.33 0.33 0.22 0.30 0.29 0.287 0.271 13.99%
Adjusted Per Share Value based on latest NOSH - 1,396,040
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.35 5.47 19.56 13.22 8.45 4.19 14.00 -18.19%
EPS 0.98 0.48 1.63 1.09 0.72 0.33 1.34 -18.78%
DPS 0.00 0.00 0.89 0.30 0.00 0.00 0.77 -
NAPS 0.0814 0.0816 0.0545 0.0743 0.0719 0.0708 0.0671 13.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.32 1.23 1.09 0.85 0.80 1.02 1.34 -
P/RPS 3.15 5.56 1.38 1.59 2.35 6.01 2.37 20.82%
P/EPS 33.08 63.73 16.59 19.27 27.40 75.56 24.80 21.11%
EY 3.02 1.57 6.03 5.19 3.65 1.32 4.03 -17.45%
DY 0.00 0.00 3.30 1.41 0.00 0.00 2.31 -
P/NAPS 4.00 3.73 4.95 2.83 2.76 3.55 4.94 -13.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 -
Price 1.34 1.35 1.16 1.15 0.85 0.88 1.10 -
P/RPS 3.19 6.10 1.47 2.15 2.50 5.18 1.95 38.71%
P/EPS 33.58 69.95 17.65 26.08 29.11 65.19 20.36 39.46%
EY 2.98 1.43 5.67 3.83 3.44 1.53 4.91 -28.25%
DY 0.00 0.00 3.10 1.04 0.00 0.00 2.82 -
P/NAPS 4.06 4.09 5.27 3.83 2.93 3.07 4.06 0.00%

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