[DIALOG] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 6.37%
YoY- -2.35%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 690,039 802,790 797,008 711,697 675,654 593,426 544,492 17.15%
PBT 145,349 141,236 139,918 127,385 126,680 141,461 139,460 2.80%
Tax -10,056 -7,196 -8,837 -7,176 -10,968 -10,456 -11,332 -7.67%
NP 135,293 134,040 131,081 120,209 115,712 131,005 128,128 3.70%
-
NP to SH 126,778 130,808 127,151 125,785 118,249 133,065 127,875 -0.57%
-
Tax Rate 6.92% 5.10% 6.32% 5.63% 8.66% 7.39% 8.13% -
Total Cost 554,746 668,750 665,927 591,488 559,942 462,421 416,364 21.14%
-
Net Worth 5,574,859 5,270,161 5,270,160 5,270,159 5,055,741 4,959,818 4,767,892 11.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 135,421 73,353 - - 118,493 73,353 - -
Div Payout % 106.82% 56.08% - - 100.21% 55.13% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,574,859 5,270,161 5,270,160 5,270,159 5,055,741 4,959,818 4,767,892 11.01%
NOSH 5,645,913 5,645,913 5,645,904 5,645,904 5,645,904 5,645,904 5,645,903 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.61% 16.70% 16.45% 16.89% 17.13% 22.08% 23.53% -
ROE 2.27% 2.48% 2.41% 2.39% 2.34% 2.68% 2.68% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.23 14.23 14.12 12.61 11.97 10.52 9.65 17.16%
EPS 2.25 2.32 2.25 2.23 2.10 2.36 2.27 -0.58%
DPS 2.40 1.30 0.00 0.00 2.10 1.30 0.00 -
NAPS 0.988 0.934 0.934 0.934 0.896 0.879 0.845 11.01%
Adjusted Per Share Value based on latest NOSH - 5,645,904
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.22 14.22 14.12 12.61 11.97 10.51 9.64 17.17%
EPS 2.25 2.32 2.25 2.23 2.09 2.36 2.26 -0.29%
DPS 2.40 1.30 0.00 0.00 2.10 1.30 0.00 -
NAPS 0.9874 0.9334 0.9334 0.9334 0.8955 0.8785 0.8445 11.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.06 2.36 2.45 1.99 2.13 2.74 2.62 -
P/RPS 16.84 16.59 17.35 15.78 17.79 26.05 27.15 -27.33%
P/EPS 91.69 101.80 108.72 89.27 101.64 116.19 115.61 -14.35%
EY 1.09 0.98 0.92 1.12 0.98 0.86 0.86 17.16%
DY 1.17 0.55 0.00 0.00 0.99 0.47 0.00 -
P/NAPS 2.09 2.53 2.62 2.13 2.38 3.12 3.10 -23.16%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 15/08/23 18/05/23 16/02/23 15/11/22 18/08/22 17/05/22 15/02/22 -
Price 2.26 2.20 2.58 2.03 2.42 2.28 2.88 -
P/RPS 18.48 15.46 18.27 16.09 20.21 21.68 29.84 -27.40%
P/EPS 100.59 94.90 114.49 91.06 115.48 96.68 127.08 -14.46%
EY 0.99 1.05 0.87 1.10 0.87 1.03 0.79 16.28%
DY 1.06 0.59 0.00 0.00 0.87 0.57 0.00 -
P/NAPS 2.29 2.36 2.76 2.17 2.70 2.59 3.41 -23.36%

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