[DIALOG] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 16.54%
YoY- 20.36%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 846,018 792,884 779,844 671,970 559,112 476,633 425,112 58.01%
PBT 98,682 97,293 92,393 78,774 66,366 58,970 62,206 35.90%
Tax -15,972 -15,734 -15,016 -11,679 -8,872 -7,385 -8,244 55.22%
NP 82,710 81,559 77,377 67,095 57,494 51,585 53,962 32.83%
-
NP to SH 77,444 75,577 71,998 62,275 53,437 49,280 51,255 31.57%
-
Tax Rate 16.19% 16.17% 16.25% 14.83% 13.37% 12.52% 13.25% -
Total Cost 763,308 711,325 702,467 604,875 501,618 425,048 371,150 61.50%
-
Net Worth 399,992 378,025 371,139 349,440 343,161 319,339 333,401 12.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 43,277 43,277 31,846 30,223 30,223 30,223 49,414 -8.43%
Div Payout % 55.88% 57.26% 44.23% 48.53% 56.56% 61.33% 96.41% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 399,992 378,025 371,139 349,440 343,161 319,339 333,401 12.87%
NOSH 1,393,703 1,393,898 1,399,999 1,399,440 1,400,661 1,370,555 1,377,692 0.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.78% 10.29% 9.92% 9.98% 10.28% 10.82% 12.69% -
ROE 19.36% 19.99% 19.40% 17.82% 15.57% 15.43% 15.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.70 56.88 55.70 48.02 39.92 34.78 30.86 56.79%
EPS 5.56 5.42 5.14 4.45 3.82 3.60 3.72 30.62%
DPS 3.10 3.10 2.27 2.16 2.16 2.20 3.60 -9.46%
NAPS 0.287 0.2712 0.2651 0.2497 0.245 0.233 0.242 12.00%
Adjusted Per Share Value based on latest NOSH - 1,399,440
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.98 14.04 13.81 11.90 9.90 8.44 7.53 57.97%
EPS 1.37 1.34 1.28 1.10 0.95 0.87 0.91 31.25%
DPS 0.77 0.77 0.56 0.54 0.54 0.54 0.88 -8.49%
NAPS 0.0708 0.067 0.0657 0.0619 0.0608 0.0566 0.0591 12.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.34 1.42 1.81 1.72 1.88 1.55 -
P/RPS 1.68 2.36 2.55 3.77 4.31 5.41 5.02 -51.70%
P/EPS 18.36 24.71 27.61 40.67 45.08 52.29 41.66 -42.00%
EY 5.45 4.05 3.62 2.46 2.22 1.91 2.40 72.50%
DY 3.04 2.31 1.60 1.19 1.25 1.17 2.32 19.68%
P/NAPS 3.55 4.94 5.36 7.25 7.02 8.07 6.40 -32.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 -
Price 0.88 1.10 1.52 1.54 1.69 1.58 1.80 -
P/RPS 1.45 1.93 2.73 3.21 4.23 4.54 5.83 -60.35%
P/EPS 15.84 20.29 29.56 34.61 44.30 43.94 48.38 -52.39%
EY 6.31 4.93 3.38 2.89 2.26 2.28 2.07 109.80%
DY 3.52 2.82 1.50 1.40 1.28 1.39 2.00 45.62%
P/NAPS 3.07 4.06 5.73 6.17 6.90 6.78 7.44 -44.48%

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