[DIALOG] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 18.08%
YoY- 79.09%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 236,543 180,492 216,619 212,364 183,409 167,452 108,745 67.64%
PBT 23,870 20,484 27,819 26,509 22,481 15,584 14,200 41.24%
Tax -3,701 -3,072 -4,733 -4,466 -3,463 -2,354 -1,396 91.21%
NP 20,169 17,412 23,086 22,043 19,018 13,230 12,804 35.26%
-
NP to SH 18,815 16,357 22,260 20,012 16,948 12,778 12,537 30.98%
-
Tax Rate 15.50% 15.00% 17.01% 16.85% 15.40% 15.11% 9.83% -
Total Cost 216,374 163,080 193,533 190,321 164,391 154,222 95,941 71.72%
-
Net Worth 399,992 378,025 371,139 349,440 343,161 319,339 333,401 12.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 27,877 15,400 - - 16,446 13,776 -
Div Payout % - 170.43% 69.18% - - 128.71% 109.89% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 399,992 378,025 371,139 349,440 343,161 319,339 333,401 12.87%
NOSH 1,393,703 1,393,898 1,399,999 1,399,440 1,400,661 1,370,555 1,377,692 0.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.53% 9.65% 10.66% 10.38% 10.37% 7.90% 11.77% -
ROE 4.70% 4.33% 6.00% 5.73% 4.94% 4.00% 3.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.97 12.95 15.47 15.17 13.09 12.22 7.89 66.39%
EPS 1.35 1.18 1.59 1.43 1.21 0.90 0.91 29.98%
DPS 0.00 2.00 1.10 0.00 0.00 1.20 1.00 -
NAPS 0.287 0.2712 0.2651 0.2497 0.245 0.233 0.242 12.00%
Adjusted Per Share Value based on latest NOSH - 1,399,440
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.19 3.20 3.84 3.76 3.25 2.97 1.93 67.42%
EPS 0.33 0.29 0.39 0.35 0.30 0.23 0.22 30.94%
DPS 0.00 0.49 0.27 0.00 0.00 0.29 0.24 -
NAPS 0.0708 0.067 0.0657 0.0619 0.0608 0.0566 0.0591 12.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.34 1.42 1.81 1.72 1.88 1.55 -
P/RPS 6.01 10.35 9.18 11.93 13.14 15.39 19.64 -54.49%
P/EPS 75.56 114.19 89.31 126.57 142.15 201.65 170.33 -41.74%
EY 1.32 0.88 1.12 0.79 0.70 0.50 0.59 70.80%
DY 0.00 1.49 0.77 0.00 0.00 0.64 0.65 -
P/NAPS 3.55 4.94 5.36 7.25 7.02 8.07 6.40 -32.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 -
Price 0.88 1.10 1.52 1.54 1.69 1.58 1.80 -
P/RPS 5.18 8.50 9.82 10.15 12.91 12.93 22.80 -62.66%
P/EPS 65.19 93.74 95.60 107.69 139.67 169.47 197.80 -52.19%
EY 1.53 1.07 1.05 0.93 0.72 0.59 0.51 107.59%
DY 0.00 1.82 0.72 0.00 0.00 0.76 0.56 -
P/NAPS 3.07 4.06 5.73 6.17 6.90 6.78 7.44 -44.48%

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