[DIALOG] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -5.78%
YoY- -6.55%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 275,570 308,852 357,967 269,729 240,282 236,543 180,492 32.48%
PBT 36,783 34,351 41,528 30,361 27,697 23,870 20,484 47.57%
Tax -6,494 -6,330 -8,412 -5,318 -4,540 -3,701 -3,072 64.48%
NP 30,289 28,021 33,116 25,043 23,157 20,169 17,412 44.49%
-
NP to SH 28,628 26,935 30,242 20,801 22,078 18,815 16,357 45.08%
-
Tax Rate 17.65% 18.43% 20.26% 17.52% 16.39% 15.50% 15.00% -
Total Cost 245,281 280,831 324,851 244,686 217,125 216,374 163,080 31.17%
-
Net Worth 458,603 460,546 307,717 418,812 405,229 399,992 378,025 13.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 33,569 16,752 - - 27,877 -
Div Payout % - - 111.00% 80.54% - - 170.43% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 458,603 460,546 307,717 418,812 405,229 399,992 378,025 13.70%
NOSH 1,389,708 1,395,595 1,398,715 1,396,040 1,397,341 1,393,703 1,393,898 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.99% 9.07% 9.25% 9.28% 9.64% 8.53% 9.65% -
ROE 6.24% 5.85% 9.83% 4.97% 5.45% 4.70% 4.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.83 22.13 25.59 19.32 17.20 16.97 12.95 32.74%
EPS 2.06 1.93 1.54 1.49 1.58 1.35 1.18 44.83%
DPS 0.00 0.00 2.40 1.20 0.00 0.00 2.00 -
NAPS 0.33 0.33 0.22 0.30 0.29 0.287 0.2712 13.93%
Adjusted Per Share Value based on latest NOSH - 1,396,040
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.88 5.47 6.34 4.78 4.26 4.19 3.20 32.38%
EPS 0.51 0.48 0.54 0.37 0.39 0.33 0.29 45.54%
DPS 0.00 0.00 0.59 0.30 0.00 0.00 0.49 -
NAPS 0.0812 0.0816 0.0545 0.0742 0.0718 0.0708 0.067 13.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.32 1.23 1.09 0.85 0.80 1.02 1.34 -
P/RPS 6.66 5.56 4.26 4.40 4.65 6.01 10.35 -25.40%
P/EPS 64.08 63.73 50.41 57.05 50.63 75.56 114.19 -31.89%
EY 1.56 1.57 1.98 1.75 1.98 1.32 0.88 46.32%
DY 0.00 0.00 2.20 1.41 0.00 0.00 1.49 -
P/NAPS 4.00 3.73 4.95 2.83 2.76 3.55 4.94 -13.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 17/11/09 19/08/09 14/05/09 17/02/09 18/11/08 21/08/08 -
Price 1.34 1.35 1.16 1.15 0.85 0.88 1.10 -
P/RPS 6.76 6.10 4.53 5.95 4.94 5.18 8.50 -14.12%
P/EPS 65.05 69.95 53.65 77.18 53.80 65.19 93.74 -21.56%
EY 1.54 1.43 1.86 1.30 1.86 1.53 1.07 27.39%
DY 0.00 0.00 2.07 1.04 0.00 0.00 1.82 -
P/NAPS 4.06 4.09 5.27 3.83 2.93 3.07 4.06 0.00%

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