[DIALOG] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 8.97%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 100,930 115,931 88,716 66,602 78,162 72,269 67,681 30.49%
PBT 15,085 18,820 15,297 9,787 9,332 12,637 11,152 22.28%
Tax -1,976 -3,213 -1,946 -610 -612 -4,090 -2,968 -23.73%
NP 13,109 15,607 13,351 9,177 8,720 8,547 8,184 36.86%
-
NP to SH 12,791 14,753 13,021 8,896 8,164 8,547 8,184 34.64%
-
Tax Rate 13.10% 17.07% 12.72% 6.23% 6.56% 32.37% 26.61% -
Total Cost 87,821 100,324 75,365 57,425 69,442 63,722 59,497 29.60%
-
Net Worth 327,339 327,999 315,245 298,358 295,264 286,256 290,531 8.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 35,637 13,706 - - 13,566 12,275 -
Div Payout % - 241.56% 105.26% - - 158.73% 150.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 327,339 327,999 315,245 298,358 295,264 286,256 290,531 8.26%
NOSH 1,375,376 1,370,660 1,370,631 1,368,615 1,360,666 1,356,666 1,363,999 0.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.99% 13.46% 15.05% 13.78% 11.16% 11.83% 12.09% -
ROE 3.91% 4.50% 4.13% 2.98% 2.76% 2.99% 2.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.34 8.46 6.47 4.87 5.74 5.33 4.96 29.82%
EPS 0.93 1.08 0.95 0.65 0.60 0.63 0.60 33.89%
DPS 0.00 2.60 1.00 0.00 0.00 1.00 0.90 -
NAPS 0.238 0.2393 0.23 0.218 0.217 0.211 0.213 7.67%
Adjusted Per Share Value based on latest NOSH - 1,368,615
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.79 2.05 1.57 1.18 1.38 1.28 1.20 30.51%
EPS 0.23 0.26 0.23 0.16 0.14 0.15 0.14 39.18%
DPS 0.00 0.63 0.24 0.00 0.00 0.24 0.22 -
NAPS 0.058 0.0581 0.0558 0.0528 0.0523 0.0507 0.0515 8.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.54 0.54 0.49 0.43 0.41 0.41 0.47 -
P/RPS 7.36 6.38 7.57 8.84 7.14 7.70 9.47 -15.45%
P/EPS 58.06 50.17 51.58 66.15 68.33 65.08 78.33 -18.08%
EY 1.72 1.99 1.94 1.51 1.46 1.54 1.28 21.74%
DY 0.00 4.81 2.04 0.00 0.00 2.44 1.91 -
P/NAPS 2.27 2.26 2.13 1.97 1.89 1.94 2.21 1.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 22/08/06 18/05/06 16/02/06 21/11/05 15/08/05 19/05/05 -
Price 0.73 0.58 0.57 0.49 0.40 0.41 0.42 -
P/RPS 9.95 6.86 8.81 10.07 6.96 7.70 8.46 11.41%
P/EPS 78.49 53.89 60.00 75.38 66.67 65.08 70.00 7.92%
EY 1.27 1.86 1.67 1.33 1.50 1.54 1.43 -7.59%
DY 0.00 4.48 1.75 0.00 0.00 2.44 2.14 -
P/NAPS 3.07 2.42 2.48 2.25 1.84 1.94 1.97 34.37%

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