[DIALOG] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
23-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 0.5%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 349,411 254,139 185,268 223,848 368,083 321,834 316,596 1.65%
PBT 53,236 46,039 50,101 44,182 74,689 61,201 51,701 0.48%
Tax -6,381 -13,340 -12,558 -13,364 -21,121 -19,796 -14,886 -13.16%
NP 46,855 32,699 37,543 30,818 53,568 41,405 36,815 4.09%
-
NP to SH 44,834 32,699 37,543 30,818 53,568 41,405 36,815 3.33%
-
Tax Rate 11.99% 28.98% 25.07% 30.25% 28.28% 32.35% 28.79% -
Total Cost 302,556 221,440 147,725 193,030 314,515 280,429 279,781 1.31%
-
Net Worth 312,399 287,478 264,556 18,533 194,223 145,452 109,910 19.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 49,110 25,886 22,264 1,588 13,574 9,036 7,894 35.59%
Div Payout % 109.54% 79.17% 59.30% 5.15% 25.34% 21.83% 21.44% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 312,399 287,478 264,556 18,533 194,223 145,452 109,910 19.00%
NOSH 1,364,189 1,362,458 1,309,683 105,904 104,421 86,066 60,724 67.93%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.41% 12.87% 20.26% 13.77% 14.55% 12.87% 11.63% -
ROE 14.35% 11.37% 14.19% 166.28% 27.58% 28.47% 33.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.61 18.65 14.15 211.37 352.50 373.94 521.37 -39.46%
EPS 3.29 2.40 2.87 2.42 51.30 40.10 43.32 -34.91%
DPS 3.60 1.90 1.70 1.50 13.00 10.50 13.00 -19.25%
NAPS 0.229 0.211 0.202 0.175 1.86 1.69 1.81 -29.13%
Adjusted Per Share Value based on latest NOSH - 105,656
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.19 4.50 3.28 3.96 6.52 5.70 5.61 1.65%
EPS 0.79 0.58 0.66 0.55 0.95 0.73 0.65 3.30%
DPS 0.87 0.46 0.39 0.03 0.24 0.16 0.14 35.57%
NAPS 0.0553 0.0509 0.0469 0.0033 0.0344 0.0258 0.0195 18.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.54 0.41 0.47 0.42 0.61 0.43 0.84 -
P/RPS 2.11 2.20 3.32 0.20 0.17 0.11 0.16 53.67%
P/EPS 16.43 17.08 16.40 1.44 1.19 0.89 1.39 50.89%
EY 6.09 5.85 6.10 69.28 84.10 111.88 72.17 -33.75%
DY 6.67 4.63 3.62 3.57 21.31 24.42 15.48 -13.08%
P/NAPS 2.36 1.94 2.33 2.40 0.33 0.25 0.46 31.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 15/08/05 19/08/04 22/08/03 14/08/02 02/08/01 31/07/00 -
Price 0.58 0.41 0.41 0.50 0.60 0.48 0.89 -
P/RPS 2.26 2.20 2.90 0.24 0.17 0.13 0.17 53.88%
P/EPS 17.65 17.08 14.30 1.72 1.17 1.00 1.47 51.29%
EY 5.67 5.85 6.99 58.20 85.50 100.23 68.12 -33.91%
DY 6.21 4.63 4.15 3.00 21.67 21.88 14.61 -13.28%
P/NAPS 2.53 1.94 2.03 2.86 0.32 0.28 0.49 31.45%

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