[DIALOG] QoQ Quarter Result on 31-Dec-2000 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 2.94%
YoY- 32.59%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 78,402 90,081 83,119 74,399 74,234 84,445 81,804 -2.78%
PBT 15,072 15,343 16,217 15,092 14,549 17,946 12,659 12.32%
Tax -4,331 -5,069 -5,818 -4,576 -4,333 -4,683 -3,589 13.33%
NP 10,741 10,274 10,399 10,516 10,216 13,263 9,070 11.92%
-
NP to SH 10,741 10,274 10,399 10,516 10,216 13,263 9,070 11.92%
-
Tax Rate 28.74% 33.04% 35.88% 30.32% 29.78% 26.09% 28.35% -
Total Cost 67,661 79,807 72,720 63,883 64,018 71,182 72,734 -4.70%
-
Net Worth 156,388 145,444 139,226 132,218 120,512 109,990 99,606 35.04%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,437 5,594 - - - 4,861 3,023 8.92%
Div Payout % 32.00% 54.45% - - - 36.65% 33.33% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 156,388 145,444 139,226 132,218 120,512 109,990 99,606 35.04%
NOSH 85,928 86,061 85,942 61,497 61,173 60,768 60,466 26.37%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.70% 11.41% 12.51% 14.13% 13.76% 15.71% 11.09% -
ROE 6.87% 7.06% 7.47% 7.95% 8.48% 12.06% 9.11% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 91.24 104.67 96.72 120.98 121.35 138.96 135.29 -23.07%
EPS 12.50 9.90 12.10 17.10 16.70 15.50 15.00 -11.43%
DPS 4.00 6.50 0.00 0.00 0.00 8.00 5.00 -13.81%
NAPS 1.82 1.69 1.62 2.15 1.97 1.81 1.6473 6.86%
Adjusted Per Share Value based on latest NOSH - 61,497
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.39 1.60 1.47 1.32 1.31 1.50 1.45 -2.77%
EPS 0.19 0.18 0.18 0.19 0.18 0.23 0.16 12.12%
DPS 0.06 0.10 0.00 0.00 0.00 0.09 0.05 12.91%
NAPS 0.0277 0.0258 0.0247 0.0234 0.0213 0.0195 0.0176 35.26%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.42 0.43 0.44 0.79 0.83 0.84 1.18 -
P/RPS 0.46 0.41 0.45 0.65 0.68 0.60 0.87 -34.58%
P/EPS 3.36 3.60 3.64 4.62 4.97 3.85 7.87 -43.27%
EY 29.76 27.76 27.50 21.65 20.12 25.98 12.71 76.23%
DY 9.52 15.12 0.00 0.00 0.00 9.52 4.24 71.38%
P/NAPS 0.23 0.25 0.27 0.37 0.42 0.46 0.72 -53.23%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 31/07/00 26/04/00 -
Price 0.43 0.48 0.44 0.80 0.78 0.89 1.04 -
P/RPS 0.47 0.46 0.45 0.66 0.64 0.64 0.77 -28.02%
P/EPS 3.44 4.02 3.64 4.68 4.67 4.08 6.93 -37.28%
EY 29.07 24.87 27.50 21.38 21.41 24.52 14.42 59.51%
DY 9.30 13.54 0.00 0.00 0.00 8.99 4.81 55.13%
P/NAPS 0.24 0.28 0.27 0.37 0.40 0.49 0.63 -47.41%

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