[DIALOG] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 11.76%

YoY- 21.65%

Quarter Report

Interim Financial Report - Q4 FY09.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,633,808	1,208,378	1,139,146	1,104,521	790,507	476,633	349,411	29.28%
YoY %	35.21%	6.08%	3.13%	39.72%	65.85%	36.41%	-	-
Horiz. %	467.59%	345.83%	326.02%	316.11%	226.24%	136.41%	100.00%	-
PBT	224,918	200,507	150,014	123,456	97,186	58,970	53,236	27.11%
YoY %	12.17%	33.66%	21.51%	27.03%	64.81%	10.77%	-	-
Horiz. %	422.49%	376.64%	281.79%	231.90%	182.56%	110.77%	100.00%	-
Tax	-43,082	-40,382	-25,354	-21,971	-15,627	-7,386	-6,381	37.43%
YoY %	-6.69%	-59.27%	-15.40%	-40.60%	-111.58%	-15.75%	-	-
Horiz. %	675.16%	632.85%	397.34%	344.32%	244.90%	115.75%	100.00%	-
NP	181,836	160,125	124,660	101,485	81,559	51,584	46,855	25.33%
YoY %	13.56%	28.45%	22.84%	24.43%	58.11%	10.09%	-	-
Horiz. %	388.08%	341.75%	266.05%	216.59%	174.07%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,001	152,298	118,297	91,936	75,577	49,280	44,834	25.69%
YoY %	16.22%	28.74%	28.67%	21.65%	53.36%	9.92%	-	-
Horiz. %	394.79%	339.69%	263.86%	205.06%	168.57%	109.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.15%	20.14%	16.90%	17.80%	16.08%	12.53%	11.99%	-
YoY %	-4.92%	19.17%	-5.06%	10.70%	28.33%	4.50%	-	-
Horiz. %	159.72%	167.97%	140.95%	148.46%	134.11%	104.50%	100.00%	-
Total Cost	1,451,972	1,048,253	1,014,486	1,003,036	708,948	425,049	302,556	29.84%
YoY %	38.51%	3.33%	1.14%	41.48%	66.79%	40.49%	-	-
Horiz. %	479.90%	346.47%	335.31%	331.52%	234.32%	140.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,193,545	583,055	477,629	307,752	379,039	324,188	312,399	25.00%
YoY %	104.71%	22.07%	55.20%	-18.81%	16.92%	3.77%	-	-
Horiz. %	382.06%	186.64%	152.89%	98.51%	121.33%	103.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	71,538	60,919	61,007	50,359	43,358	30,610	49,110	6.46%
YoY %	17.43%	-0.14%	21.14%	16.15%	41.65%	-37.67%	-	-
Horiz. %	145.67%	124.05%	124.23%	102.54%	88.29%	62.33%	100.00%	-
Div Payout %	40.42%	40.00%	51.57%	54.78%	57.37%	62.11%	109.54%	-
YoY %	1.05%	-22.44%	-5.86%	-4.51%	-7.63%	-43.30%	-	-
Horiz. %	36.90%	36.52%	47.08%	50.01%	52.37%	56.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,193,545	583,055	477,629	307,752	379,039	324,188	312,399	25.00%
YoY %	104.71%	22.07%	55.20%	-18.81%	16.92%	3.77%	-	-
Horiz. %	382.06%	186.64%	152.89%	98.51%	121.33%	103.77%	100.00%	-
NOSH	2,307,705	1,965,135	1,967,983	1,398,877	1,398,669	1,391,367	1,364,189	9.14%
YoY %	17.43%	-0.14%	40.68%	0.01%	0.52%	1.99%	-	-
Horiz. %	169.16%	144.05%	144.26%	102.54%	102.53%	101.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.13%	13.25%	10.94%	9.19%	10.32%	10.82%	13.41%	-
YoY %	-16.00%	21.12%	19.04%	-10.95%	-4.62%	-19.31%	-	-
Horiz. %	83.00%	98.81%	81.58%	68.53%	76.96%	80.69%	100.00%	-
ROE	14.83%	26.12%	24.77%	29.87%	19.94%	15.20%	14.35%	-
YoY %	-43.22%	5.45%	-17.07%	49.80%	31.18%	5.92%	-	-
Horiz. %	103.34%	182.02%	172.61%	208.15%	138.95%	105.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	70.80	61.49	57.88	78.96	56.52	34.26	25.61	18.45%
YoY %	15.14%	6.24%	-26.70%	39.70%	64.97%	33.78%	-	-
Horiz. %	276.45%	240.10%	226.01%	308.32%	220.70%	133.78%	100.00%	-
EPS	7.67	7.75	6.01	4.68	5.40	3.54	3.29	15.13%
YoY %	-1.03%	28.95%	28.42%	-13.33%	52.54%	7.60%	-	-
Horiz. %	233.13%	235.56%	182.67%	142.25%	164.13%	107.60%	100.00%	-
DPS	3.10	3.10	3.10	3.60	3.10	2.20	3.60	-2.45%
YoY %	0.00%	0.00%	-13.89%	16.13%	40.91%	-38.89%	-	-
Horiz. %	86.11%	86.11%	86.11%	100.00%	86.11%	61.11%	100.00%	-
NAPS	0.5172	0.2967	0.2427	0.22	0.271	0.233	0.229	14.52%
YoY %	74.32%	22.25%	10.32%	-18.82%	16.31%	1.75%	-	-
Horiz. %	225.85%	129.56%	105.98%	96.07%	118.34%	101.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,398,715
RPS	28.94	21.40	20.18	19.56	14.00	8.44	6.19	29.28%
YoY %	35.23%	6.05%	3.17%	39.71%	65.88%	36.35%	-	-
Horiz. %	467.53%	345.72%	326.01%	315.99%	226.17%	136.35%	100.00%	-
EPS	3.13	2.70	2.10	1.63	1.34	0.87	0.79	25.76%
YoY %	15.93%	28.57%	28.83%	21.64%	54.02%	10.13%	-	-
Horiz. %	396.20%	341.77%	265.82%	206.33%	169.62%	110.13%	100.00%	-
DPS	1.27	1.08	1.08	0.89	0.77	0.54	0.87	6.50%
YoY %	17.59%	0.00%	21.35%	15.58%	42.59%	-37.93%	-	-
Horiz. %	145.98%	124.14%	124.14%	102.30%	88.51%	62.07%	100.00%	-
NAPS	0.2114	0.1033	0.0846	0.0545	0.0671	0.0574	0.0553	25.01%
YoY %	104.65%	22.10%	55.23%	-18.78%	16.90%	3.80%	-	-
Horiz. %	382.28%	186.80%	152.98%	98.55%	121.34%	103.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.35	2.76	1.05	1.09	1.34	1.88	0.54	-
P/RPS	3.32	4.49	1.81	1.38	2.37	5.49	2.11	7.83%
YoY %	-26.06%	148.07%	31.16%	-41.77%	-56.83%	160.19%	-	-
Horiz. %	157.35%	212.80%	85.78%	65.40%	112.32%	260.19%	100.00%	-
P/EPS	30.64	35.61	17.47	16.59	24.80	53.08	16.43	10.93%
YoY %	-13.96%	103.84%	5.30%	-33.10%	-53.28%	223.07%	-	-
Horiz. %	186.49%	216.74%	106.33%	100.97%	150.94%	323.07%	100.00%	-
EY	3.26	2.81	5.72	6.03	4.03	1.88	6.09	-9.88%
YoY %	16.01%	-50.87%	-5.14%	49.63%	114.36%	-69.13%	-	-
Horiz. %	53.53%	46.14%	93.92%	99.01%	66.17%	30.87%	100.00%	-
DY	1.32	1.12	2.95	3.30	2.31	1.17	6.67	-23.64%
YoY %	17.86%	-62.03%	-10.61%	42.86%	97.44%	-82.46%	-	-
Horiz. %	19.79%	16.79%	44.23%	49.48%	34.63%	17.54%	100.00%	-
P/NAPS	4.54	9.30	4.33	4.95	4.94	8.07	2.36	11.51%
YoY %	-51.18%	114.78%	-12.53%	0.20%	-38.79%	241.95%	-	-
Horiz. %	192.37%	394.07%	183.47%	209.75%	209.32%	341.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	12/08/11	19/08/10	19/08/09	21/08/08	21/08/07	22/08/06	-
Price	2.43	2.52	1.10	1.16	1.10	1.58	0.58	-
P/RPS	3.43	4.10	1.90	1.47	1.95	4.61	2.26	7.19%
YoY %	-16.34%	115.79%	29.25%	-24.62%	-57.70%	103.98%	-	-
Horiz. %	151.77%	181.42%	84.07%	65.04%	86.28%	203.98%	100.00%	-
P/EPS	31.68	32.52	18.30	17.65	20.36	44.61	17.65	10.23%
YoY %	-2.58%	77.70%	3.68%	-13.31%	-54.36%	152.75%	-	-
Horiz. %	179.49%	184.25%	103.68%	100.00%	115.35%	252.75%	100.00%	-
EY	3.16	3.08	5.46	5.67	4.91	2.24	5.67	-9.27%
YoY %	2.60%	-43.59%	-3.70%	15.48%	119.20%	-60.49%	-	-
Horiz. %	55.73%	54.32%	96.30%	100.00%	86.60%	39.51%	100.00%	-
DY	1.28	1.23	2.82	3.10	2.82	1.39	6.21	-23.12%
YoY %	4.07%	-56.38%	-9.03%	9.93%	102.88%	-77.62%	-	-
Horiz. %	20.61%	19.81%	45.41%	49.92%	45.41%	22.38%	100.00%	-
P/NAPS	4.70	8.49	4.53	5.27	4.06	6.78	2.53	10.86%
YoY %	-44.64%	87.42%	-14.04%	29.80%	-40.12%	167.98%	-	-
Horiz. %	185.77%	335.57%	179.05%	208.30%	160.47%	267.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos