[DIALOG] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.29%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 263,804 271,950 282,774 275,570 308,852 357,967 269,729 -1.46%
PBT 41,536 37,777 41,103 36,783 34,351 41,528 30,361 23.21%
Tax -7,505 -5,205 -7,324 -6,494 -6,330 -8,412 -5,318 25.78%
NP 34,031 32,572 33,779 30,289 28,021 33,116 25,043 22.66%
-
NP to SH 33,094 30,895 31,840 28,628 26,935 30,242 20,801 36.24%
-
Tax Rate 18.07% 13.78% 17.82% 17.65% 18.43% 20.26% 17.52% -
Total Cost 229,773 239,378 248,995 245,281 280,831 324,851 244,686 -4.10%
-
Net Worth 506,592 480,529 494,409 458,603 460,546 307,717 418,812 13.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 35,638 25,709 - - 33,569 16,752 -
Div Payout % - 115.35% 80.75% - - 111.00% 80.54% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,592 480,529 494,409 458,603 460,546 307,717 418,812 13.51%
NOSH 1,958,224 1,979,930 1,977,639 1,389,708 1,395,595 1,398,715 1,396,040 25.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.90% 11.98% 11.95% 10.99% 9.07% 9.25% 9.28% -
ROE 6.53% 6.43% 6.44% 6.24% 5.85% 9.83% 4.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.47 13.74 14.30 19.83 22.13 25.59 19.32 -21.35%
EPS 1.69 1.56 1.61 2.06 1.93 1.54 1.49 8.75%
DPS 0.00 1.80 1.30 0.00 0.00 2.40 1.20 -
NAPS 0.2587 0.2427 0.25 0.33 0.33 0.22 0.30 -9.39%
Adjusted Per Share Value based on latest NOSH - 1,389,708
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.67 4.82 5.01 4.88 5.47 6.34 4.78 -1.53%
EPS 0.59 0.55 0.56 0.51 0.48 0.54 0.37 36.45%
DPS 0.00 0.63 0.46 0.00 0.00 0.59 0.30 -
NAPS 0.0897 0.0851 0.0876 0.0812 0.0816 0.0545 0.0742 13.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.05 1.10 1.32 1.23 1.09 0.85 -
P/RPS 8.31 7.64 7.69 6.66 5.56 4.26 4.40 52.73%
P/EPS 66.27 67.29 68.32 64.08 63.73 50.41 57.05 10.49%
EY 1.51 1.49 1.46 1.56 1.57 1.98 1.75 -9.35%
DY 0.00 1.71 1.18 0.00 0.00 2.20 1.41 -
P/NAPS 4.33 4.33 4.40 4.00 3.73 4.95 2.83 32.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 14/05/09 -
Price 1.44 1.10 1.07 1.34 1.35 1.16 1.15 -
P/RPS 10.69 8.01 7.48 6.76 6.10 4.53 5.95 47.73%
P/EPS 85.21 70.49 66.46 65.05 69.95 53.65 77.18 6.81%
EY 1.17 1.42 1.50 1.54 1.43 1.86 1.30 -6.77%
DY 0.00 1.64 1.21 0.00 0.00 2.07 1.04 -
P/NAPS 5.57 4.53 4.28 4.06 4.09 5.27 3.83 28.33%

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