[DIALOG] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 45.39%
YoY- 84.89%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 282,774 275,570 308,852 357,967 269,729 240,282 236,543 12.65%
PBT 41,103 36,783 34,351 41,528 30,361 27,697 23,870 43.71%
Tax -7,324 -6,494 -6,330 -8,412 -5,318 -4,540 -3,701 57.68%
NP 33,779 30,289 28,021 33,116 25,043 23,157 20,169 41.07%
-
NP to SH 31,840 28,628 26,935 30,242 20,801 22,078 18,815 42.05%
-
Tax Rate 17.82% 17.65% 18.43% 20.26% 17.52% 16.39% 15.50% -
Total Cost 248,995 245,281 280,831 324,851 244,686 217,125 216,374 9.82%
-
Net Worth 494,409 458,603 460,546 307,717 418,812 405,229 399,992 15.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 25,709 - - 33,569 16,752 - - -
Div Payout % 80.75% - - 111.00% 80.54% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 494,409 458,603 460,546 307,717 418,812 405,229 399,992 15.18%
NOSH 1,977,639 1,389,708 1,395,595 1,398,715 1,396,040 1,397,341 1,393,703 26.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.95% 10.99% 9.07% 9.25% 9.28% 9.64% 8.53% -
ROE 6.44% 6.24% 5.85% 9.83% 4.97% 5.45% 4.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.30 19.83 22.13 25.59 19.32 17.20 16.97 -10.79%
EPS 1.61 2.06 1.93 1.54 1.49 1.58 1.35 12.47%
DPS 1.30 0.00 0.00 2.40 1.20 0.00 0.00 -
NAPS 0.25 0.33 0.33 0.22 0.30 0.29 0.287 -8.79%
Adjusted Per Share Value based on latest NOSH - 1,398,715
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.01 4.88 5.47 6.34 4.78 4.26 4.19 12.66%
EPS 0.56 0.51 0.48 0.54 0.37 0.39 0.33 42.31%
DPS 0.46 0.00 0.00 0.59 0.30 0.00 0.00 -
NAPS 0.0876 0.0812 0.0816 0.0545 0.0742 0.0718 0.0708 15.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.10 1.32 1.23 1.09 0.85 0.80 1.02 -
P/RPS 7.69 6.66 5.56 4.26 4.40 4.65 6.01 17.87%
P/EPS 68.32 64.08 63.73 50.41 57.05 50.63 75.56 -6.50%
EY 1.46 1.56 1.57 1.98 1.75 1.98 1.32 6.95%
DY 1.18 0.00 0.00 2.20 1.41 0.00 0.00 -
P/NAPS 4.40 4.00 3.73 4.95 2.83 2.76 3.55 15.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 -
Price 1.07 1.34 1.35 1.16 1.15 0.85 0.88 -
P/RPS 7.48 6.76 6.10 4.53 5.95 4.94 5.18 27.78%
P/EPS 66.46 65.05 69.95 53.65 77.18 53.80 65.19 1.29%
EY 1.50 1.54 1.43 1.86 1.30 1.86 1.53 -1.31%
DY 1.21 0.00 0.00 2.07 1.04 0.00 0.00 -
P/NAPS 4.28 4.06 4.09 5.27 3.83 2.93 3.07 24.82%

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