[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 54.66%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,636,082 778,656 3,392,884 2,423,939 1,510,334 653,551 2,534,483 -25.24%
PBT 331,123 186,356 448,768 326,880 207,192 95,656 368,726 -6.90%
Tax -46,674 -22,148 -75,654 -54,646 -32,781 -14,350 -67,377 -21.65%
NP 284,449 164,208 373,114 272,234 174,411 81,306 301,349 -3.76%
-
NP to SH 276,688 160,925 370,644 267,096 172,694 81,336 294,929 -4.15%
-
Tax Rate 14.10% 11.88% 16.86% 16.72% 15.82% 15.00% 18.27% -
Total Cost 1,351,633 614,448 3,019,770 2,151,705 1,335,923 572,245 2,233,134 -28.38%
-
Net Worth 3,371,707 3,354,792 3,113,840 2,906,004 2,706,951 2,550,992 2,416,348 24.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 142,762 64,103 - - 113,832 -
Div Payout % - - 38.52% 24.00% - - 38.60% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,371,707 3,354,792 3,113,840 2,906,004 2,706,951 2,550,992 2,416,348 24.79%
NOSH 5,641,642 5,641,642 5,387,267 5,341,920 5,297,361 5,281,558 5,174,193 5.91%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.39% 21.09% 11.00% 11.23% 11.55% 12.44% 11.89% -
ROE 8.21% 4.80% 11.90% 9.19% 6.38% 3.19% 12.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.02 13.81 62.98 45.38 28.51 12.37 48.98 -29.38%
EPS 4.91 2.86 6.88 5.00 3.26 1.54 5.70 -9.44%
DPS 0.00 0.00 2.65 1.20 0.00 0.00 2.20 -
NAPS 0.598 0.595 0.578 0.544 0.511 0.483 0.467 17.86%
Adjusted Per Share Value based on latest NOSH - 5,425,402
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.98 13.79 60.09 42.93 26.75 11.58 44.89 -25.24%
EPS 4.90 2.85 6.56 4.73 3.06 1.44 5.22 -4.11%
DPS 0.00 0.00 2.53 1.14 0.00 0.00 2.02 -
NAPS 0.5972 0.5942 0.5515 0.5147 0.4795 0.4518 0.428 24.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.51 2.00 1.92 1.77 1.54 1.46 1.54 -
P/RPS 8.65 14.48 3.05 3.90 5.40 11.80 3.14 96.15%
P/EPS 51.15 70.07 27.91 35.40 47.24 94.81 27.02 52.85%
EY 1.96 1.43 3.58 2.82 2.12 1.05 3.70 -34.45%
DY 0.00 0.00 1.38 0.68 0.00 0.00 1.43 -
P/NAPS 4.20 3.36 3.32 3.25 3.01 3.02 3.30 17.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 21/11/17 16/08/17 16/05/17 14/02/17 22/11/16 18/08/16 -
Price 2.66 2.30 1.93 1.90 1.55 1.55 1.53 -
P/RPS 9.17 16.65 3.06 4.19 5.44 12.53 3.12 104.78%
P/EPS 54.21 80.58 28.05 38.00 47.55 100.65 26.84 59.57%
EY 1.84 1.24 3.56 2.63 2.10 0.99 3.73 -37.48%
DY 0.00 0.00 1.37 0.63 0.00 0.00 1.44 -
P/NAPS 4.45 3.87 3.34 3.49 3.03 3.21 3.28 22.48%

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