[DIALOG] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 15.61%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 873,936 846,018 792,884 779,844 671,970 559,112 476,633 49.53%
PBT 99,870 98,682 97,293 92,393 78,774 66,366 58,970 41.85%
Tax -16,046 -15,972 -15,734 -15,016 -11,679 -8,872 -7,385 67.36%
NP 83,824 82,710 81,559 77,377 67,095 57,494 51,585 38.01%
-
NP to SH 79,510 77,444 75,577 71,998 62,275 53,437 49,280 37.36%
-
Tax Rate 16.07% 16.19% 16.17% 16.25% 14.83% 13.37% 12.52% -
Total Cost 790,112 763,308 711,325 702,467 604,875 501,618 425,048 50.89%
-
Net Worth 405,229 399,992 378,025 371,139 349,440 343,161 319,339 17.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,277 43,277 43,277 31,846 30,223 30,223 30,223 26.90%
Div Payout % 54.43% 55.88% 57.26% 44.23% 48.53% 56.56% 61.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 405,229 399,992 378,025 371,139 349,440 343,161 319,339 17.12%
NOSH 1,397,341 1,393,703 1,393,898 1,399,999 1,399,440 1,400,661 1,370,555 1.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.59% 9.78% 10.29% 9.92% 9.98% 10.28% 10.82% -
ROE 19.62% 19.36% 19.99% 19.40% 17.82% 15.57% 15.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.54 60.70 56.88 55.70 48.02 39.92 34.78 47.60%
EPS 5.69 5.56 5.42 5.14 4.45 3.82 3.60 35.49%
DPS 3.10 3.10 3.10 2.27 2.16 2.16 2.20 25.55%
NAPS 0.29 0.287 0.2712 0.2651 0.2497 0.245 0.233 15.63%
Adjusted Per Share Value based on latest NOSH - 1,399,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.48 14.98 14.04 13.81 11.90 9.90 8.44 49.56%
EPS 1.41 1.37 1.34 1.28 1.10 0.95 0.87 37.77%
DPS 0.77 0.77 0.77 0.56 0.54 0.54 0.54 26.55%
NAPS 0.0718 0.0708 0.067 0.0657 0.0619 0.0608 0.0566 17.10%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 1.02 1.34 1.42 1.81 1.72 1.88 -
P/RPS 1.28 1.68 2.36 2.55 3.77 4.31 5.41 -61.57%
P/EPS 14.06 18.36 24.71 27.61 40.67 45.08 52.29 -58.17%
EY 7.11 5.45 4.05 3.62 2.46 2.22 1.91 139.23%
DY 3.88 3.04 2.31 1.60 1.19 1.25 1.17 121.57%
P/NAPS 2.76 3.55 4.94 5.36 7.25 7.02 8.07 -50.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 -
Price 0.85 0.88 1.10 1.52 1.54 1.69 1.58 -
P/RPS 1.36 1.45 1.93 2.73 3.21 4.23 4.54 -55.06%
P/EPS 14.94 15.84 20.29 29.56 34.61 44.30 43.94 -51.12%
EY 6.69 6.31 4.93 3.38 2.89 2.26 2.28 104.28%
DY 3.65 3.52 2.82 1.50 1.40 1.28 1.39 89.77%
P/NAPS 2.93 3.07 4.06 5.73 6.17 6.90 6.78 -42.69%

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