[DIALOG] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -10.94%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 271,950 282,774 275,570 308,852 357,967 269,729 240,282 8.62%
PBT 37,777 41,103 36,783 34,351 41,528 30,361 27,697 23.05%
Tax -5,205 -7,324 -6,494 -6,330 -8,412 -5,318 -4,540 9.56%
NP 32,572 33,779 30,289 28,021 33,116 25,043 23,157 25.61%
-
NP to SH 30,895 31,840 28,628 26,935 30,242 20,801 22,078 25.18%
-
Tax Rate 13.78% 17.82% 17.65% 18.43% 20.26% 17.52% 16.39% -
Total Cost 239,378 248,995 245,281 280,831 324,851 244,686 217,125 6.74%
-
Net Worth 480,529 494,409 458,603 460,546 307,717 418,812 405,229 12.06%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 35,638 25,709 - - 33,569 16,752 - -
Div Payout % 115.35% 80.75% - - 111.00% 80.54% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 480,529 494,409 458,603 460,546 307,717 418,812 405,229 12.06%
NOSH 1,979,930 1,977,639 1,389,708 1,395,595 1,398,715 1,396,040 1,397,341 26.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.98% 11.95% 10.99% 9.07% 9.25% 9.28% 9.64% -
ROE 6.43% 6.44% 6.24% 5.85% 9.83% 4.97% 5.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.74 14.30 19.83 22.13 25.59 19.32 17.20 -13.94%
EPS 1.56 1.61 2.06 1.93 1.54 1.49 1.58 -0.84%
DPS 1.80 1.30 0.00 0.00 2.40 1.20 0.00 -
NAPS 0.2427 0.25 0.33 0.33 0.22 0.30 0.29 -11.22%
Adjusted Per Share Value based on latest NOSH - 1,395,595
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.82 5.01 4.88 5.47 6.34 4.78 4.26 8.60%
EPS 0.55 0.56 0.51 0.48 0.54 0.37 0.39 25.83%
DPS 0.63 0.46 0.00 0.00 0.59 0.30 0.00 -
NAPS 0.0851 0.0876 0.0812 0.0816 0.0545 0.0742 0.0718 12.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.10 1.32 1.23 1.09 0.85 0.80 -
P/RPS 7.64 7.69 6.66 5.56 4.26 4.40 4.65 39.36%
P/EPS 67.29 68.32 64.08 63.73 50.41 57.05 50.63 20.94%
EY 1.49 1.46 1.56 1.57 1.98 1.75 1.98 -17.30%
DY 1.71 1.18 0.00 0.00 2.20 1.41 0.00 -
P/NAPS 4.33 4.40 4.00 3.73 4.95 2.83 2.76 35.12%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 -
Price 1.10 1.07 1.34 1.35 1.16 1.15 0.85 -
P/RPS 8.01 7.48 6.76 6.10 4.53 5.95 4.94 38.14%
P/EPS 70.49 66.46 65.05 69.95 53.65 77.18 53.80 19.79%
EY 1.42 1.50 1.54 1.43 1.86 1.30 1.86 -16.50%
DY 1.64 1.21 0.00 0.00 2.07 1.04 0.00 -
P/NAPS 4.53 4.28 4.06 4.09 5.27 3.83 2.93 33.81%

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