[DIALOG] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 17.34%
YoY- 10.32%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 308,852 357,967 269,729 240,282 236,543 180,492 216,619 26.65%
PBT 34,351 41,528 30,361 27,697 23,870 20,484 27,819 15.08%
Tax -6,330 -8,412 -5,318 -4,540 -3,701 -3,072 -4,733 21.36%
NP 28,021 33,116 25,043 23,157 20,169 17,412 23,086 13.77%
-
NP to SH 26,935 30,242 20,801 22,078 18,815 16,357 22,260 13.53%
-
Tax Rate 18.43% 20.26% 17.52% 16.39% 15.50% 15.00% 17.01% -
Total Cost 280,831 324,851 244,686 217,125 216,374 163,080 193,533 28.14%
-
Net Worth 460,546 307,717 418,812 405,229 399,992 378,025 371,139 15.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 33,569 16,752 - - 27,877 15,400 -
Div Payout % - 111.00% 80.54% - - 170.43% 69.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 460,546 307,717 418,812 405,229 399,992 378,025 371,139 15.46%
NOSH 1,395,595 1,398,715 1,396,040 1,397,341 1,393,703 1,393,898 1,399,999 -0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.07% 9.25% 9.28% 9.64% 8.53% 9.65% 10.66% -
ROE 5.85% 9.83% 4.97% 5.45% 4.70% 4.33% 6.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.13 25.59 19.32 17.20 16.97 12.95 15.47 26.93%
EPS 1.93 1.54 1.49 1.58 1.35 1.18 1.59 13.77%
DPS 0.00 2.40 1.20 0.00 0.00 2.00 1.10 -
NAPS 0.33 0.22 0.30 0.29 0.287 0.2712 0.2651 15.70%
Adjusted Per Share Value based on latest NOSH - 1,397,341
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.47 6.34 4.78 4.26 4.19 3.20 3.84 26.57%
EPS 0.48 0.54 0.37 0.39 0.33 0.29 0.39 14.83%
DPS 0.00 0.59 0.30 0.00 0.00 0.49 0.27 -
NAPS 0.0816 0.0545 0.0742 0.0718 0.0708 0.067 0.0657 15.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.23 1.09 0.85 0.80 1.02 1.34 1.42 -
P/RPS 5.56 4.26 4.40 4.65 6.01 10.35 9.18 -28.39%
P/EPS 63.73 50.41 57.05 50.63 75.56 114.19 89.31 -20.12%
EY 1.57 1.98 1.75 1.98 1.32 0.88 1.12 25.22%
DY 0.00 2.20 1.41 0.00 0.00 1.49 0.77 -
P/NAPS 3.73 4.95 2.83 2.76 3.55 4.94 5.36 -21.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 21/05/08 -
Price 1.35 1.16 1.15 0.85 0.88 1.10 1.52 -
P/RPS 6.10 4.53 5.95 4.94 5.18 8.50 9.82 -27.17%
P/EPS 69.95 53.65 77.18 53.80 65.19 93.74 95.60 -18.78%
EY 1.43 1.86 1.30 1.86 1.53 1.07 1.05 22.84%
DY 0.00 2.07 1.04 0.00 0.00 1.82 0.72 -
P/NAPS 4.09 5.27 3.83 2.93 3.07 4.06 5.73 -20.11%

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