[DIALOG] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.7%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 638,324 694,162 575,470 680,594 636,569 503,067 416,950 32.86%
PBT 63,514 82,189 64,173 66,672 53,155 56,270 56,235 8.46%
Tax -9,373 -13,089 -13,831 -14,683 -10,418 -10,914 -11,010 -10.18%
NP 54,141 69,100 50,342 51,989 42,737 45,356 45,225 12.75%
-
NP to SH 49,553 66,407 47,673 52,235 46,762 47,510 46,791 3.90%
-
Tax Rate 14.76% 15.93% 21.55% 22.02% 19.60% 19.40% 19.58% -
Total Cost 584,183 625,062 525,128 628,605 593,832 457,711 371,725 35.20%
-
Net Worth 1,532,742 1,456,124 1,418,151 1,360,035 1,321,805 1,294,172 1,236,849 15.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,719 - - 52,957 26,378 - - -
Div Payout % 53.92% - - 101.38% 56.41% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,532,742 1,456,124 1,418,151 1,360,035 1,321,805 1,294,172 1,236,849 15.38%
NOSH 2,429,068 2,414,800 2,407,727 2,407,142 2,398,051 2,375,500 2,304,975 3.56%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.48% 9.95% 8.75% 7.64% 6.71% 9.02% 10.85% -
ROE 3.23% 4.56% 3.36% 3.84% 3.54% 3.67% 3.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.28 28.75 23.90 28.27 26.55 21.18 18.09 28.29%
EPS 2.04 2.75 1.98 2.17 1.95 2.00 2.03 0.32%
DPS 1.10 0.00 0.00 2.20 1.10 0.00 0.00 -
NAPS 0.631 0.603 0.589 0.565 0.5512 0.5448 0.5366 11.41%
Adjusted Per Share Value based on latest NOSH - 2,407,142
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.31 12.29 10.19 12.05 11.27 8.91 7.38 32.95%
EPS 0.88 1.18 0.84 0.93 0.83 0.84 0.83 3.98%
DPS 0.47 0.00 0.00 0.94 0.47 0.00 0.00 -
NAPS 0.2715 0.2579 0.2512 0.2409 0.2341 0.2292 0.2191 15.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.59 3.58 2.54 2.82 2.36 2.40 2.39 -
P/RPS 13.66 12.45 10.63 9.97 8.89 11.33 13.21 2.26%
P/EPS 175.98 130.18 128.28 129.95 121.03 120.00 117.73 30.76%
EY 0.57 0.77 0.78 0.77 0.83 0.83 0.85 -23.40%
DY 0.31 0.00 0.00 0.78 0.47 0.00 0.00 -
P/NAPS 5.69 5.94 4.31 4.99 4.28 4.41 4.45 17.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 13/02/14 19/11/13 20/08/13 15/05/13 19/02/13 20/11/12 -
Price 3.73 3.26 2.98 2.68 2.79 2.34 2.41 -
P/RPS 14.19 11.34 12.47 9.48 10.51 11.05 13.32 4.31%
P/EPS 182.84 118.55 150.51 123.50 143.08 117.00 118.72 33.39%
EY 0.55 0.84 0.66 0.81 0.70 0.85 0.84 -24.61%
DY 0.29 0.00 0.00 0.82 0.39 0.00 0.00 -
P/NAPS 5.91 5.41 5.06 4.74 5.06 4.30 4.49 20.12%

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