[DIALOG] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1.92%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 216,619 212,364 183,409 167,452 108,745 99,506 100,930 66.30%
PBT 27,819 26,509 22,481 15,584 14,200 14,101 15,085 50.32%
Tax -4,733 -4,466 -3,463 -2,354 -1,396 -1,659 -1,976 78.92%
NP 23,086 22,043 19,018 13,230 12,804 12,442 13,109 45.78%
-
NP to SH 22,260 20,012 16,948 12,778 12,537 11,174 12,791 44.63%
-
Tax Rate 17.01% 16.85% 15.40% 15.11% 9.83% 11.77% 13.10% -
Total Cost 193,533 190,321 164,391 154,222 95,941 87,064 87,821 69.26%
-
Net Worth 371,139 349,440 343,161 319,339 333,401 326,942 327,339 8.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 15,400 - - 16,446 13,776 - - -
Div Payout % 69.18% - - 128.71% 109.89% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 371,139 349,440 343,161 319,339 333,401 326,942 327,339 8.72%
NOSH 1,399,999 1,399,440 1,400,661 1,370,555 1,377,692 1,379,506 1,375,376 1.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.66% 10.38% 10.37% 7.90% 11.77% 12.50% 12.99% -
ROE 6.00% 5.73% 4.94% 4.00% 3.76% 3.42% 3.91% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.47 15.17 13.09 12.22 7.89 7.21 7.34 64.31%
EPS 1.59 1.43 1.21 0.90 0.91 0.81 0.93 42.93%
DPS 1.10 0.00 0.00 1.20 1.00 0.00 0.00 -
NAPS 0.2651 0.2497 0.245 0.233 0.242 0.237 0.238 7.44%
Adjusted Per Share Value based on latest NOSH - 1,370,555
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.84 3.76 3.25 2.97 1.93 1.76 1.79 66.25%
EPS 0.39 0.35 0.30 0.23 0.22 0.20 0.23 42.15%
DPS 0.27 0.00 0.00 0.29 0.24 0.00 0.00 -
NAPS 0.0657 0.0619 0.0608 0.0566 0.0591 0.0579 0.058 8.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.42 1.81 1.72 1.88 1.55 0.89 0.54 -
P/RPS 9.18 11.93 13.14 15.39 19.64 12.34 7.36 15.85%
P/EPS 89.31 126.57 142.15 201.65 170.33 109.88 58.06 33.21%
EY 1.12 0.79 0.70 0.50 0.59 0.91 1.72 -24.85%
DY 0.77 0.00 0.00 0.64 0.65 0.00 0.00 -
P/NAPS 5.36 7.25 7.02 8.07 6.40 3.76 2.27 77.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 26/02/07 21/11/06 -
Price 1.52 1.54 1.69 1.58 1.80 1.43 0.73 -
P/RPS 9.82 10.15 12.91 12.93 22.80 19.82 9.95 -0.87%
P/EPS 95.60 107.69 139.67 169.47 197.80 176.54 78.49 14.03%
EY 1.05 0.93 0.72 0.59 0.51 0.57 1.27 -11.90%
DY 0.72 0.00 0.00 0.76 0.56 0.00 0.00 -
P/NAPS 5.73 6.17 6.90 6.78 7.44 6.03 3.07 51.53%

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