[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 46.81%
YoY- 19.88%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 682,607 331,661 2,303,448 1,763,505 1,258,071 645,757 2,386,453 -56.42%
PBT 291,506 157,562 747,279 558,114 381,920 194,497 652,996 -41.44%
Tax -21,145 -9,450 -99,184 -77,600 -52,671 -25,326 -100,679 -64.49%
NP 270,361 148,112 648,095 480,514 329,249 169,171 552,317 -37.75%
-
NP to SH 268,432 146,620 630,363 473,687 322,649 164,635 535,836 -36.79%
-
Tax Rate 7.25% 6.00% 13.27% 13.90% 13.79% 13.02% 15.42% -
Total Cost 412,246 183,549 1,655,353 1,282,991 928,822 476,586 1,834,136 -62.86%
-
Net Worth 4,816,619 4,273,836 4,132,878 4,070,857 3,963,729 3,929,900 3,788,942 17.26%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 174,787 67,659 - - 214,255 -
Div Payout % - - 27.73% 14.28% - - 39.99% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,816,619 4,273,836 4,132,878 4,070,857 3,963,729 3,929,900 3,788,942 17.26%
NOSH 5,645,292 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 5,641,642 0.04%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 39.61% 44.66% 28.14% 27.25% 26.17% 26.20% 23.14% -
ROE 5.57% 3.43% 15.25% 11.64% 8.14% 4.19% 14.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.10 5.88 40.85 31.28 22.31 11.45 42.33 -56.44%
EPS 4.76 2.60 11.18 8.40 5.72 2.92 9.50 -36.78%
DPS 0.00 0.00 3.10 1.20 0.00 0.00 3.80 -
NAPS 0.854 0.758 0.733 0.722 0.703 0.697 0.672 17.24%
Adjusted Per Share Value based on latest NOSH - 5,641,642
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.09 5.87 40.80 31.23 22.28 11.44 42.27 -56.42%
EPS 4.75 2.60 11.16 8.39 5.71 2.92 9.49 -36.82%
DPS 0.00 0.00 3.10 1.20 0.00 0.00 3.79 -
NAPS 0.8531 0.757 0.732 0.721 0.702 0.6961 0.6711 17.26%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.45 3.81 3.61 3.04 3.45 3.40 3.26 -
P/RPS 28.51 64.77 8.84 9.72 15.46 29.69 7.70 138.38%
P/EPS 72.49 146.51 32.29 36.19 60.29 116.44 34.30 64.31%
EY 1.38 0.68 3.10 2.76 1.66 0.86 2.92 -39.18%
DY 0.00 0.00 0.86 0.39 0.00 0.00 1.17 -
P/NAPS 4.04 5.03 4.92 4.21 4.91 4.88 4.85 -11.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 16/11/20 18/08/20 14/05/20 13/02/20 11/11/19 15/08/19 -
Price 3.15 3.87 3.66 3.33 3.39 3.43 3.52 -
P/RPS 26.03 65.79 8.96 10.65 15.19 29.95 8.32 113.17%
P/EPS 66.19 148.82 32.74 39.64 59.24 117.47 37.04 46.99%
EY 1.51 0.67 3.05 2.52 1.69 0.85 2.70 -32.00%
DY 0.00 0.00 0.85 0.36 0.00 0.00 1.08 -
P/NAPS 3.69 5.11 4.99 4.61 4.82 4.92 5.24 -20.76%

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