[DIALOG] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 11.22%
YoY- 53.07%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 268,532 263,804 271,950 282,774 275,570 308,852 357,967 -17.39%
PBT 46,985 41,536 37,777 41,103 36,783 34,351 41,528 8.55%
Tax -9,239 -7,505 -5,205 -7,324 -6,494 -6,330 -8,412 6.43%
NP 37,746 34,031 32,572 33,779 30,289 28,021 33,116 9.09%
-
NP to SH 35,995 33,094 30,895 31,840 28,628 26,935 30,242 12.27%
-
Tax Rate 19.66% 18.07% 13.78% 17.82% 17.65% 18.43% 20.26% -
Total Cost 230,786 229,773 239,378 248,995 245,281 280,831 324,851 -20.33%
-
Net Worth 514,493 506,592 480,529 494,409 458,603 460,546 307,717 40.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 35,638 25,709 - - 33,569 -
Div Payout % - - 115.35% 80.75% - - 111.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 514,493 506,592 480,529 494,409 458,603 460,546 307,717 40.73%
NOSH 1,956,249 1,958,224 1,979,930 1,977,639 1,389,708 1,395,595 1,398,715 24.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.06% 12.90% 11.98% 11.95% 10.99% 9.07% 9.25% -
ROE 7.00% 6.53% 6.43% 6.44% 6.24% 5.85% 9.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.73 13.47 13.74 14.30 19.83 22.13 25.59 -33.89%
EPS 1.84 1.69 1.56 1.61 2.06 1.93 1.54 12.56%
DPS 0.00 0.00 1.80 1.30 0.00 0.00 2.40 -
NAPS 0.263 0.2587 0.2427 0.25 0.33 0.33 0.22 12.60%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.76 4.67 4.82 5.01 4.88 5.47 6.34 -17.35%
EPS 0.64 0.59 0.55 0.56 0.51 0.48 0.54 11.95%
DPS 0.00 0.00 0.63 0.46 0.00 0.00 0.59 -
NAPS 0.0911 0.0897 0.0851 0.0876 0.0812 0.0816 0.0545 40.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.79 1.12 1.05 1.10 1.32 1.23 1.09 -
P/RPS 13.04 8.31 7.64 7.69 6.66 5.56 4.26 110.39%
P/EPS 97.28 66.27 67.29 68.32 64.08 63.73 50.41 54.81%
EY 1.03 1.51 1.49 1.46 1.56 1.57 1.98 -35.24%
DY 0.00 0.00 1.71 1.18 0.00 0.00 2.20 -
P/NAPS 6.81 4.33 4.33 4.40 4.00 3.73 4.95 23.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 22/11/10 19/08/10 12/05/10 09/02/10 17/11/09 19/08/09 -
Price 2.13 1.44 1.10 1.07 1.34 1.35 1.16 -
P/RPS 15.52 10.69 8.01 7.48 6.76 6.10 4.53 126.75%
P/EPS 115.76 85.21 70.49 66.46 65.05 69.95 53.65 66.74%
EY 0.86 1.17 1.42 1.50 1.54 1.43 1.86 -40.12%
DY 0.00 0.00 1.64 1.21 0.00 0.00 2.07 -
P/NAPS 8.10 5.57 4.53 4.28 4.06 4.09 5.27 33.07%

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