[DIALOG] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 1.51%
YoY- 28.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,237,180 1,633,808 1,208,378 1,139,146 1,104,521 790,507 476,633 29.36%
PBT 232,332 224,918 200,507 150,014 123,456 97,186 58,970 25.64%
Tax -47,025 -43,082 -40,382 -25,354 -21,971 -15,627 -7,386 36.10%
NP 185,307 181,836 160,125 124,660 101,485 81,559 51,584 23.73%
-
NP to SH 193,298 177,001 152,298 118,297 91,936 75,577 49,280 25.55%
-
Tax Rate 20.24% 19.15% 20.14% 16.90% 17.80% 16.08% 12.53% -
Total Cost 2,051,873 1,451,972 1,048,253 1,014,486 1,003,036 708,948 425,049 29.97%
-
Net Worth 1,353,325 1,193,545 583,055 477,629 307,752 379,039 324,188 26.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 79,043 71,538 60,919 61,007 50,359 43,358 30,610 17.11%
Div Payout % 40.89% 40.42% 40.00% 51.57% 54.78% 57.37% 62.11% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,353,325 1,193,545 583,055 477,629 307,752 379,039 324,188 26.86%
NOSH 2,395,266 2,307,705 1,965,135 1,967,983 1,398,877 1,398,669 1,391,367 9.46%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.28% 11.13% 13.25% 10.94% 9.19% 10.32% 10.82% -
ROE 14.28% 14.83% 26.12% 24.77% 29.87% 19.94% 15.20% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 93.40 70.80 61.49 57.88 78.96 56.52 34.26 18.17%
EPS 8.07 7.67 7.75 6.01 4.68 5.40 3.54 14.70%
DPS 3.30 3.10 3.10 3.10 3.60 3.10 2.20 6.98%
NAPS 0.565 0.5172 0.2967 0.2427 0.22 0.271 0.233 15.89%
Adjusted Per Share Value based on latest NOSH - 1,979,930
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.62 28.94 21.40 20.18 19.56 14.00 8.44 29.36%
EPS 3.42 3.14 2.70 2.10 1.63 1.34 0.87 25.60%
DPS 1.40 1.27 1.08 1.08 0.89 0.77 0.54 17.19%
NAPS 0.2397 0.2114 0.1033 0.0846 0.0545 0.0671 0.0574 26.87%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.82 2.35 2.76 1.05 1.09 1.34 1.88 -
P/RPS 3.02 3.32 4.49 1.81 1.38 2.37 5.49 -9.47%
P/EPS 34.94 30.64 35.61 17.47 16.59 24.80 53.08 -6.72%
EY 2.86 3.26 2.81 5.72 6.03 4.03 1.88 7.23%
DY 1.17 1.32 1.12 2.95 3.30 2.31 1.17 0.00%
P/NAPS 4.99 4.54 9.30 4.33 4.95 4.94 8.07 -7.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 13/08/12 12/08/11 19/08/10 19/08/09 21/08/08 21/08/07 -
Price 2.68 2.43 2.52 1.10 1.16 1.10 1.58 -
P/RPS 2.87 3.43 4.10 1.90 1.47 1.95 4.61 -7.58%
P/EPS 33.21 31.68 32.52 18.30 17.65 20.36 44.61 -4.79%
EY 3.01 3.16 3.08 5.46 5.67 4.91 2.24 5.04%
DY 1.23 1.28 1.23 2.82 3.10 2.82 1.39 -2.01%
P/NAPS 4.74 4.70 8.49 4.53 5.27 4.06 6.78 -5.78%

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