[DIALOG] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 8.44%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 792,884 779,844 671,970 559,112 476,633 425,112 405,083 56.53%
PBT 97,293 92,393 78,774 66,366 58,970 62,206 63,303 33.21%
Tax -15,734 -15,016 -11,679 -8,872 -7,385 -8,244 -8,794 47.43%
NP 81,559 77,377 67,095 57,494 51,585 53,962 54,509 30.85%
-
NP to SH 75,577 71,998 62,275 53,437 49,280 51,255 51,739 28.77%
-
Tax Rate 16.17% 16.25% 14.83% 13.37% 12.52% 13.25% 13.89% -
Total Cost 711,325 702,467 604,875 501,618 425,048 371,150 350,574 60.34%
-
Net Worth 378,025 371,139 349,440 343,161 319,339 333,401 326,942 10.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 43,277 31,846 30,223 30,223 30,223 49,414 49,343 -8.38%
Div Payout % 57.26% 44.23% 48.53% 56.56% 61.33% 96.41% 95.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 378,025 371,139 349,440 343,161 319,339 333,401 326,942 10.17%
NOSH 1,393,898 1,399,999 1,399,440 1,400,661 1,370,555 1,377,692 1,379,506 0.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.29% 9.92% 9.98% 10.28% 10.82% 12.69% 13.46% -
ROE 19.99% 19.40% 17.82% 15.57% 15.43% 15.37% 15.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.88 55.70 48.02 39.92 34.78 30.86 29.36 55.46%
EPS 5.42 5.14 4.45 3.82 3.60 3.72 3.75 27.86%
DPS 3.10 2.27 2.16 2.16 2.20 3.60 3.60 -9.49%
NAPS 0.2712 0.2651 0.2497 0.245 0.233 0.242 0.237 9.41%
Adjusted Per Share Value based on latest NOSH - 1,400,661
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.04 13.81 11.90 9.90 8.44 7.53 7.17 56.58%
EPS 1.34 1.28 1.10 0.95 0.87 0.91 0.92 28.52%
DPS 0.77 0.56 0.54 0.54 0.54 0.88 0.87 -7.82%
NAPS 0.067 0.0657 0.0619 0.0608 0.0566 0.0591 0.0579 10.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.34 1.42 1.81 1.72 1.88 1.55 0.89 -
P/RPS 2.36 2.55 3.77 4.31 5.41 5.02 3.03 -15.35%
P/EPS 24.71 27.61 40.67 45.08 52.29 41.66 23.73 2.73%
EY 4.05 3.62 2.46 2.22 1.91 2.40 4.21 -2.55%
DY 2.31 1.60 1.19 1.25 1.17 2.32 4.04 -31.13%
P/NAPS 4.94 5.36 7.25 7.02 8.07 6.40 3.76 19.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 26/02/07 -
Price 1.10 1.52 1.54 1.69 1.58 1.80 1.43 -
P/RPS 1.93 2.73 3.21 4.23 4.54 5.83 4.87 -46.07%
P/EPS 20.29 29.56 34.61 44.30 43.94 48.38 38.13 -34.35%
EY 4.93 3.38 2.89 2.26 2.28 2.07 2.62 52.47%
DY 2.82 1.50 1.40 1.28 1.39 2.00 2.52 7.79%
P/NAPS 4.06 5.73 6.17 6.90 6.78 7.44 6.03 -23.19%

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