[DIALOG] QoQ Quarter Result on 30-Jun-2017 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 9.69%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 867,371 857,426 778,656 968,945 913,605 856,783 653,551 20.78%
PBT 148,140 144,767 186,356 121,888 119,688 111,536 95,656 33.89%
Tax -25,772 -24,526 -22,148 -21,008 -21,865 -18,431 -14,350 47.80%
NP 122,368 120,241 164,208 100,880 97,823 93,105 81,306 31.36%
-
NP to SH 118,837 115,763 160,925 103,548 94,402 91,358 81,336 28.78%
-
Tax Rate 17.40% 16.94% 11.88% 17.24% 18.27% 16.52% 15.00% -
Total Cost 745,003 737,185 614,448 868,065 815,782 763,678 572,245 19.24%
-
Net Worth 3,484,473 3,371,707 3,354,792 3,183,550 2,951,418 2,730,054 2,550,992 23.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 78,936 - - 79,864 65,104 - - -
Div Payout % 66.42% - - 77.13% 68.97% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,484,473 3,371,707 3,354,792 3,183,550 2,951,418 2,730,054 2,550,992 23.13%
NOSH 5,641,642 5,641,642 5,641,642 5,507,872 5,425,402 5,342,572 5,281,558 4.49%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.11% 14.02% 21.09% 10.41% 10.71% 10.87% 12.44% -
ROE 3.41% 3.43% 4.80% 3.25% 3.20% 3.35% 3.19% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.38 15.21 13.81 17.59 16.84 16.04 12.37 15.64%
EPS 2.11 2.05 2.86 1.88 1.74 1.71 1.54 23.38%
DPS 1.40 0.00 0.00 1.45 1.20 0.00 0.00 -
NAPS 0.618 0.598 0.595 0.578 0.544 0.511 0.483 17.87%
Adjusted Per Share Value based on latest NOSH - 5,507,872
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.36 15.19 13.79 17.16 16.18 15.18 11.58 20.74%
EPS 2.10 2.05 2.85 1.83 1.67 1.62 1.44 28.62%
DPS 1.40 0.00 0.00 1.41 1.15 0.00 0.00 -
NAPS 0.6172 0.5972 0.5942 0.5639 0.5228 0.4835 0.4518 23.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.07 2.51 2.00 1.92 1.77 1.54 1.46 -
P/RPS 19.96 16.51 14.48 10.91 10.51 9.60 11.80 42.01%
P/EPS 145.66 122.25 70.07 102.13 101.72 90.06 94.81 33.17%
EY 0.69 0.82 1.43 0.98 0.98 1.11 1.05 -24.43%
DY 0.46 0.00 0.00 0.76 0.68 0.00 0.00 -
P/NAPS 4.97 4.20 3.36 3.32 3.25 3.01 3.02 39.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 14/02/18 21/11/17 16/08/17 16/05/17 14/02/17 22/11/16 -
Price 3.32 2.66 2.30 1.93 1.90 1.55 1.55 -
P/RPS 21.58 17.49 16.65 10.97 11.28 9.67 12.53 43.72%
P/EPS 157.52 129.56 80.58 102.66 109.20 90.64 100.65 34.83%
EY 0.63 0.77 1.24 0.97 0.92 1.10 0.99 -26.03%
DY 0.42 0.00 0.00 0.75 0.63 0.00 0.00 -
P/NAPS 5.37 4.45 3.87 3.34 3.49 3.03 3.21 40.96%

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