[DIALOG] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -26.52%
YoY- 28.01%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 269,729 240,282 236,543 180,492 216,619 212,364 183,409 29.29%
PBT 30,361 27,697 23,870 20,484 27,819 26,509 22,481 22.15%
Tax -5,318 -4,540 -3,701 -3,072 -4,733 -4,466 -3,463 33.07%
NP 25,043 23,157 20,169 17,412 23,086 22,043 19,018 20.11%
-
NP to SH 20,801 22,078 18,815 16,357 22,260 20,012 16,948 14.61%
-
Tax Rate 17.52% 16.39% 15.50% 15.00% 17.01% 16.85% 15.40% -
Total Cost 244,686 217,125 216,374 163,080 193,533 190,321 164,391 30.33%
-
Net Worth 418,812 405,229 399,992 378,025 371,139 349,440 343,161 14.19%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 16,752 - - 27,877 15,400 - - -
Div Payout % 80.54% - - 170.43% 69.18% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 418,812 405,229 399,992 378,025 371,139 349,440 343,161 14.19%
NOSH 1,396,040 1,397,341 1,393,703 1,393,898 1,399,999 1,399,440 1,400,661 -0.21%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.28% 9.64% 8.53% 9.65% 10.66% 10.38% 10.37% -
ROE 4.97% 5.45% 4.70% 4.33% 6.00% 5.73% 4.94% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 19.32 17.20 16.97 12.95 15.47 15.17 13.09 29.60%
EPS 1.49 1.58 1.35 1.18 1.59 1.43 1.21 14.87%
DPS 1.20 0.00 0.00 2.00 1.10 0.00 0.00 -
NAPS 0.30 0.29 0.287 0.2712 0.2651 0.2497 0.245 14.44%
Adjusted Per Share Value based on latest NOSH - 1,393,898
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.78 4.26 4.19 3.20 3.84 3.76 3.25 29.29%
EPS 0.37 0.39 0.33 0.29 0.39 0.35 0.30 14.99%
DPS 0.30 0.00 0.00 0.49 0.27 0.00 0.00 -
NAPS 0.0742 0.0718 0.0708 0.067 0.0657 0.0619 0.0608 14.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.85 0.80 1.02 1.34 1.42 1.81 1.72 -
P/RPS 4.40 4.65 6.01 10.35 9.18 11.93 13.14 -51.74%
P/EPS 57.05 50.63 75.56 114.19 89.31 126.57 142.15 -45.56%
EY 1.75 1.98 1.32 0.88 1.12 0.79 0.70 84.09%
DY 1.41 0.00 0.00 1.49 0.77 0.00 0.00 -
P/NAPS 2.83 2.76 3.55 4.94 5.36 7.25 7.02 -45.39%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 -
Price 1.15 0.85 0.88 1.10 1.52 1.54 1.69 -
P/RPS 5.95 4.94 5.18 8.50 9.82 10.15 12.91 -40.30%
P/EPS 77.18 53.80 65.19 93.74 95.60 107.69 139.67 -32.63%
EY 1.30 1.86 1.53 1.07 1.05 0.93 0.72 48.22%
DY 1.04 0.00 0.00 1.82 0.72 0.00 0.00 -
P/NAPS 3.83 2.93 3.07 4.06 5.73 6.17 6.90 -32.43%

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