[DIALOG] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -5.91%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,783,717 1,609,925 1,627,729 1,727,984 1,989,352 2,303,448 2,212,845 -13.37%
PBT 580,148 595,009 628,797 656,865 710,344 747,279 732,846 -14.41%
Tax -54,163 -51,945 -58,578 -67,658 -83,308 -99,184 -103,566 -35.06%
NP 525,985 543,064 570,219 589,207 627,036 648,095 629,280 -11.25%
-
NP to SH 525,337 543,141 561,275 576,146 612,348 630,363 614,395 -9.90%
-
Tax Rate 9.34% 8.73% 9.32% 10.30% 11.73% 13.27% 14.13% -
Total Cost 1,257,732 1,066,861 1,057,510 1,138,777 1,362,316 1,655,353 1,583,565 -14.22%
-
Net Worth 4,739,613 4,598,505 4,513,686 4,816,619 4,273,836 4,132,878 4,070,857 10.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 174,909 174,909 174,833 174,787 174,787 174,787 197,340 -7.72%
Div Payout % 33.29% 32.20% 31.15% 30.34% 28.54% 27.73% 32.12% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 4,739,613 4,598,505 4,513,686 4,816,619 4,273,836 4,132,878 4,070,857 10.66%
NOSH 5,645,732 5,645,732 5,645,572 5,645,292 5,641,642 5,641,642 5,641,642 0.04%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 29.49% 33.73% 35.03% 34.10% 31.52% 28.14% 28.44% -
ROE 11.08% 11.81% 12.43% 11.96% 14.33% 15.25% 15.09% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.61 28.53 28.85 30.64 35.28 40.85 39.25 -13.42%
EPS 9.31 9.63 9.95 10.22 10.86 11.18 10.90 -9.96%
DPS 3.10 3.10 3.10 3.10 3.10 3.10 3.50 -7.76%
NAPS 0.84 0.815 0.80 0.854 0.758 0.733 0.722 10.60%
Adjusted Per Share Value based on latest NOSH - 5,645,292
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.59 28.51 28.83 30.61 35.24 40.80 39.19 -13.37%
EPS 9.30 9.62 9.94 10.20 10.85 11.16 10.88 -9.92%
DPS 3.10 3.10 3.10 3.10 3.10 3.10 3.50 -7.76%
NAPS 0.8395 0.8145 0.7995 0.8531 0.757 0.732 0.721 10.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.39 2.89 3.11 3.45 3.81 3.61 3.04 -
P/RPS 7.56 10.13 10.78 11.26 10.80 8.84 7.75 -1.63%
P/EPS 25.67 30.02 31.26 33.77 35.08 32.29 27.90 -5.39%
EY 3.90 3.33 3.20 2.96 2.85 3.10 3.58 5.86%
DY 1.30 1.07 1.00 0.90 0.81 0.86 1.15 8.50%
P/NAPS 2.85 3.55 3.89 4.04 5.03 4.92 4.21 -22.88%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 19/08/21 19/05/21 09/02/21 16/11/20 18/08/20 14/05/20 -
Price 2.88 2.60 2.88 3.15 3.87 3.66 3.33 -
P/RPS 9.11 9.11 9.98 10.28 10.97 8.96 8.48 4.88%
P/EPS 30.93 27.01 28.95 30.84 35.63 32.74 30.56 0.80%
EY 3.23 3.70 3.45 3.24 2.81 3.05 3.27 -0.81%
DY 1.08 1.19 1.08 0.98 0.80 0.85 1.05 1.89%
P/NAPS 3.43 3.19 3.60 3.69 5.11 4.99 4.61 -17.87%

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