[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 57.31%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 532,336 263,804 1,139,146 867,196 584,422 308,852 1,104,521 -38.44%
PBT 88,521 41,536 150,014 112,237 71,134 34,351 123,456 -19.84%
Tax -16,744 -7,505 -25,354 -20,149 -12,825 -6,330 -21,971 -16.52%
NP 71,777 34,031 124,660 92,088 58,309 28,021 101,485 -20.56%
-
NP to SH 69,089 33,094 118,297 87,402 55,562 26,935 91,936 -17.29%
-
Tax Rate 18.92% 18.07% 16.90% 17.95% 18.03% 18.43% 17.80% -
Total Cost 460,559 229,773 1,014,486 775,108 526,113 280,831 1,003,036 -40.39%
-
Net Worth 516,204 506,592 477,629 491,022 459,535 460,546 307,752 41.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 61,007 25,533 - - 50,359 -
Div Payout % - - 51.57% 29.21% - - 54.78% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 516,204 506,592 477,629 491,022 459,535 460,546 307,752 41.03%
NOSH 1,962,755 1,958,224 1,967,983 1,964,089 1,392,531 1,395,595 1,398,877 25.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.48% 12.90% 10.94% 10.62% 9.98% 9.07% 9.19% -
ROE 13.38% 6.53% 24.77% 17.80% 12.09% 5.85% 29.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.12 13.47 57.88 44.15 41.97 22.13 78.96 -50.86%
EPS 3.52 1.69 6.01 4.45 3.99 1.93 4.68 -17.25%
DPS 0.00 0.00 3.10 1.30 0.00 0.00 3.60 -
NAPS 0.263 0.2587 0.2427 0.25 0.33 0.33 0.22 12.60%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.43 4.67 20.18 15.36 10.35 5.47 19.56 -38.43%
EPS 1.22 0.59 2.10 1.55 0.98 0.48 1.63 -17.52%
DPS 0.00 0.00 1.08 0.45 0.00 0.00 0.89 -
NAPS 0.0914 0.0897 0.0846 0.087 0.0814 0.0816 0.0545 41.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.79 1.12 1.05 1.10 1.32 1.23 1.09 -
P/RPS 6.60 8.31 1.81 2.49 3.15 5.56 1.38 183.05%
P/EPS 50.85 66.27 17.47 24.72 33.08 63.73 16.59 110.57%
EY 1.97 1.51 5.72 4.05 3.02 1.57 6.03 -52.46%
DY 0.00 0.00 2.95 1.18 0.00 0.00 3.30 -
P/NAPS 6.81 4.33 4.33 4.40 4.00 3.73 4.95 23.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 22/11/10 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 -
Price 2.13 1.44 1.10 1.07 1.34 1.35 1.16 -
P/RPS 7.85 10.69 1.90 2.42 3.19 6.10 1.47 204.58%
P/EPS 60.51 85.21 18.30 24.04 33.58 69.95 17.65 126.85%
EY 1.65 1.17 5.46 4.16 2.98 1.43 5.67 -55.98%
DY 0.00 0.00 2.82 1.21 0.00 0.00 3.10 -
P/NAPS 8.10 5.57 4.53 4.28 4.06 4.09 5.27 33.07%

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