[DIALOG] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 3.27%
YoY- 14.88%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,005,933 3,151,926 3,031,896 3,132,487 3,070,283 3,001,534 2,987,149 0.41%
PBT 681,952 679,116 653,631 616,874 579,653 553,888 535,219 17.47%
Tax -70,174 -73,753 -58,187 -48,068 -37,047 -33,265 -34,177 61.33%
NP 611,778 605,363 595,444 568,806 542,606 520,623 501,042 14.19%
-
NP to SH 593,833 575,032 563,395 538,042 516,905 510,522 501,993 11.81%
-
Tax Rate 10.29% 10.86% 8.90% 7.79% 6.39% 6.01% 6.39% -
Total Cost 2,394,155 2,546,563 2,436,452 2,563,681 2,527,677 2,480,911 2,486,107 -2.47%
-
Net Worth 5,774,000 5,941,645 5,902,136 5,715,931 5,693,360 5,574,859 5,270,161 6.25%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 242,631 242,631 220,060 208,775 208,775 208,775 191,847 16.89%
Div Payout % 40.86% 42.19% 39.06% 38.80% 40.39% 40.89% 38.22% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 5,774,000 5,941,645 5,902,136 5,715,931 5,693,360 5,574,859 5,270,161 6.25%
NOSH 5,633,171 5,645,947 5,645,913 5,645,913 5,645,913 5,645,913 5,645,913 -0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 20.35% 19.21% 19.64% 18.16% 17.67% 17.35% 16.77% -
ROE 10.28% 9.68% 9.55% 9.41% 9.08% 9.16% 9.53% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 53.36 55.86 53.73 55.52 54.41 53.19 52.94 0.52%
EPS 10.54 10.19 9.98 9.54 9.16 9.05 8.90 11.90%
DPS 4.30 4.30 3.90 3.70 3.70 3.70 3.40 16.89%
NAPS 1.025 1.053 1.046 1.013 1.009 0.988 0.934 6.37%
Adjusted Per Share Value based on latest NOSH - 5,633,171
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 53.36 55.95 53.82 55.61 54.50 53.28 53.03 0.41%
EPS 10.54 10.21 10.00 9.55 9.18 9.06 8.91 11.81%
DPS 4.30 4.31 3.91 3.71 3.71 3.71 3.41 16.67%
NAPS 1.025 1.0548 1.0477 1.0147 1.0107 0.9896 0.9356 6.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.15 2.39 2.29 2.07 2.12 2.06 2.36 -
P/RPS 4.03 4.28 4.26 3.73 3.90 3.87 4.46 -6.51%
P/EPS 20.40 23.45 22.94 21.71 23.14 22.77 26.53 -16.02%
EY 4.90 4.26 4.36 4.61 4.32 4.39 3.77 19.04%
DY 2.00 1.80 1.70 1.79 1.75 1.80 1.44 24.40%
P/NAPS 2.10 2.27 2.19 2.04 2.10 2.09 2.53 -11.64%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 19/11/24 15/08/24 13/05/24 19/02/24 14/11/23 15/08/23 18/05/23 -
Price 1.99 2.49 2.48 1.86 2.11 2.26 2.20 -
P/RPS 3.73 4.46 4.62 3.35 3.88 4.25 4.16 -6.99%
P/EPS 18.88 24.43 24.84 19.51 23.03 24.98 24.73 -16.42%
EY 5.30 4.09 4.03 5.13 4.34 4.00 4.04 19.77%
DY 2.16 1.73 1.57 1.99 1.75 1.64 1.55 24.68%
P/NAPS 1.94 2.36 2.37 1.84 2.09 2.29 2.36 -12.21%

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