[DIALOG] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1.25%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,139,146 1,104,521 790,507 476,633 349,411 254,139 185,268 35.33%
PBT 150,014 123,456 97,186 58,970 53,236 46,039 50,101 20.04%
Tax -25,354 -21,971 -15,627 -7,386 -6,381 -13,340 -12,558 12.41%
NP 124,660 101,485 81,559 51,584 46,855 32,699 37,543 22.13%
-
NP to SH 118,297 91,936 75,577 49,280 44,834 32,699 37,543 21.06%
-
Tax Rate 16.90% 17.80% 16.08% 12.53% 11.99% 28.98% 25.07% -
Total Cost 1,014,486 1,003,036 708,948 425,049 302,556 221,440 147,725 37.84%
-
Net Worth 477,629 307,752 379,039 324,188 312,399 287,478 264,556 10.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 61,007 50,359 43,358 30,610 49,110 25,886 22,264 18.28%
Div Payout % 51.57% 54.78% 57.37% 62.11% 109.54% 79.17% 59.30% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 477,629 307,752 379,039 324,188 312,399 287,478 264,556 10.34%
NOSH 1,967,983 1,398,877 1,398,669 1,391,367 1,364,189 1,362,458 1,309,683 7.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.94% 9.19% 10.32% 10.82% 13.41% 12.87% 20.26% -
ROE 24.77% 29.87% 19.94% 15.20% 14.35% 11.37% 14.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.88 78.96 56.52 34.26 25.61 18.65 14.15 26.44%
EPS 6.01 4.68 5.40 3.54 3.29 2.40 2.87 13.10%
DPS 3.10 3.60 3.10 2.20 3.60 1.90 1.70 10.52%
NAPS 0.2427 0.22 0.271 0.233 0.229 0.211 0.202 3.10%
Adjusted Per Share Value based on latest NOSH - 1,370,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.18 19.56 14.00 8.44 6.19 4.50 3.28 35.34%
EPS 2.10 1.63 1.34 0.87 0.79 0.58 0.66 21.26%
DPS 1.08 0.89 0.77 0.54 0.87 0.46 0.39 18.49%
NAPS 0.0846 0.0545 0.0671 0.0574 0.0553 0.0509 0.0469 10.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.05 1.09 1.34 1.88 0.54 0.41 0.47 -
P/RPS 1.81 1.38 2.37 5.49 2.11 2.20 3.32 -9.61%
P/EPS 17.47 16.59 24.80 53.08 16.43 17.08 16.40 1.05%
EY 5.72 6.03 4.03 1.88 6.09 5.85 6.10 -1.06%
DY 2.95 3.30 2.31 1.17 6.67 4.63 3.62 -3.35%
P/NAPS 4.33 4.95 4.94 8.07 2.36 1.94 2.33 10.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 19/08/09 21/08/08 21/08/07 22/08/06 15/08/05 19/08/04 -
Price 1.10 1.16 1.10 1.58 0.58 0.41 0.41 -
P/RPS 1.90 1.47 1.95 4.61 2.26 2.20 2.90 -6.80%
P/EPS 18.30 17.65 20.36 44.61 17.65 17.08 14.30 4.19%
EY 5.46 5.67 4.91 2.24 5.67 5.85 6.99 -4.03%
DY 2.82 3.10 2.82 1.39 6.21 4.63 4.15 -6.23%
P/NAPS 4.53 5.27 4.06 6.78 2.53 1.94 2.03 14.30%

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