[DIALOG] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

12-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 6.33%

YoY- 28.74%

Quarter Report

Interim Financial Report FY11 Q4 - Bursa.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	2,551,690	2,237,180	1,633,808	1,208,378	1,139,146	1,104,521	790,507	21.55%
YoY %	14.06%	36.93%	35.21%	6.08%	3.13%	39.72%	-	-
Horiz. %	322.79%	283.01%	206.68%	152.86%	144.10%	139.72%	100.00%	-
PBT	276,502	232,332	224,918	200,507	150,014	123,456	97,186	19.02%
YoY %	19.01%	3.30%	12.17%	33.66%	21.51%	27.03%	-	-
Horiz. %	284.51%	239.06%	231.43%	206.31%	154.36%	127.03%	100.00%	-
Tax	-47,729	-47,025	-43,082	-40,382	-25,354	-21,971	-15,627	20.44%
YoY %	-1.50%	-9.15%	-6.69%	-59.27%	-15.40%	-40.60%	-	-
Horiz. %	305.43%	300.92%	275.69%	258.41%	162.24%	140.60%	100.00%	-
NP	228,773	185,307	181,836	160,125	124,660	101,485	81,559	18.74%
YoY %	23.46%	1.91%	13.56%	28.45%	22.84%	24.43%	-	-
Horiz. %	280.50%	227.21%	222.95%	196.33%	152.85%	124.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	215,869	193,298	177,001	152,298	118,297	91,936	75,577	19.10%
YoY %	11.68%	9.21%	16.22%	28.74%	28.67%	21.65%	-	-
Horiz. %	285.63%	255.76%	234.20%	201.51%	156.53%	121.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.26%	20.24%	19.15%	20.14%	16.90%	17.80%	16.08%	-
YoY %	-14.72%	5.69%	-4.92%	19.17%	-5.06%	10.70%	-	-
Horiz. %	107.34%	125.87%	119.09%	125.25%	105.10%	110.70%	100.00%	-
Total Cost	2,322,917	2,051,873	1,451,972	1,048,253	1,014,486	1,003,036	708,948	21.86%
YoY %	13.21%	41.32%	38.51%	3.33%	1.14%	41.48%	-	-
Horiz. %	327.66%	289.43%	204.81%	147.86%	143.10%	141.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,560,265	1,353,325	1,193,545	583,055	477,629	307,752	379,039	26.58%
YoY %	15.29%	13.39%	104.71%	22.07%	55.20%	-18.81%	-	-
Horiz. %	411.64%	357.04%	314.89%	153.82%	126.01%	81.19%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	75,105	79,043	71,538	60,919	61,007	50,359	43,358	9.58%
YoY %	-4.98%	10.49%	17.43%	-0.14%	21.14%	16.15%	-	-
Horiz. %	173.22%	182.30%	164.99%	140.50%	140.71%	116.15%	100.00%	-
Div Payout %	34.79%	40.89%	40.42%	40.00%	51.57%	54.78%	57.37%	-
YoY %	-14.92%	1.16%	1.05%	-22.44%	-5.86%	-4.51%	-	-
Horiz. %	60.64%	71.27%	70.45%	69.72%	89.89%	95.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,560,265	1,353,325	1,193,545	583,055	477,629	307,752	379,039	26.58%
YoY %	15.29%	13.39%	104.71%	22.07%	55.20%	-18.81%	-	-
Horiz. %	411.64%	357.04%	314.89%	153.82%	126.01%	81.19%	100.00%	-
NOSH	2,422,772	2,395,266	2,307,705	1,965,135	1,967,983	1,398,877	1,398,669	9.58%
YoY %	1.15%	3.79%	17.43%	-0.14%	40.68%	0.01%	-	-
Horiz. %	173.22%	171.25%	164.99%	140.50%	140.70%	100.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.97%	8.28%	11.13%	13.25%	10.94%	9.19%	10.32%	-
YoY %	8.33%	-25.61%	-16.00%	21.12%	19.04%	-10.95%	-	-
Horiz. %	86.92%	80.23%	107.85%	128.39%	106.01%	89.05%	100.00%	-
ROE	13.84%	14.28%	14.83%	26.12%	24.77%	29.87%	19.94%	-
YoY %	-3.08%	-3.71%	-43.22%	5.45%	-17.07%	49.80%	-	-
Horiz. %	69.41%	71.61%	74.37%	130.99%	124.22%	149.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	105.32	93.40	70.80	61.49	57.88	78.96	56.52	10.92%
YoY %	12.76%	31.92%	15.14%	6.24%	-26.70%	39.70%	-	-
Horiz. %	186.34%	165.25%	125.27%	108.79%	102.41%	139.70%	100.00%	-
EPS	8.91	8.07	7.67	7.75	6.01	4.68	5.40	8.70%
YoY %	10.41%	5.22%	-1.03%	28.95%	28.42%	-13.33%	-	-
Horiz. %	165.00%	149.44%	142.04%	143.52%	111.30%	86.67%	100.00%	-
DPS	3.10	3.30	3.10	3.10	3.10	3.60	3.10	0.00%
YoY %	-6.06%	6.45%	0.00%	0.00%	-13.89%	16.13%	-	-
Horiz. %	100.00%	106.45%	100.00%	100.00%	100.00%	116.13%	100.00%	-
NAPS	0.644	0.565	0.5172	0.2967	0.2427	0.22	0.271	15.51%
YoY %	13.98%	9.24%	74.32%	22.25%	10.32%	-18.82%	-	-
Horiz. %	237.64%	208.49%	190.85%	109.48%	89.56%	81.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,967,982
RPS	45.20	39.62	28.94	21.40	20.18	19.56	14.00	21.56%
YoY %	14.08%	36.90%	35.23%	6.05%	3.17%	39.71%	-	-
Horiz. %	322.86%	283.00%	206.71%	152.86%	144.14%	139.71%	100.00%	-
EPS	3.82	3.42	3.14	2.70	2.10	1.63	1.34	19.06%
YoY %	11.70%	8.92%	16.30%	28.57%	28.83%	21.64%	-	-
Horiz. %	285.07%	255.22%	234.33%	201.49%	156.72%	121.64%	100.00%	-
DPS	1.33	1.40	1.27	1.08	1.08	0.89	0.77	9.53%
YoY %	-5.00%	10.24%	17.59%	0.00%	21.35%	15.58%	-	-
Horiz. %	172.73%	181.82%	164.94%	140.26%	140.26%	115.58%	100.00%	-
NAPS	0.2764	0.2397	0.2114	0.1033	0.0846	0.0545	0.0671	26.59%
YoY %	15.31%	13.39%	104.65%	22.10%	55.23%	-18.78%	-	-
Horiz. %	411.92%	357.23%	315.05%	153.95%	126.08%	81.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.79	2.82	2.35	2.76	1.05	1.09	1.34	-
P/RPS	3.60	3.02	3.32	4.49	1.81	1.38	2.37	7.21%
YoY %	19.21%	-9.04%	-26.06%	148.07%	31.16%	-41.77%	-	-
Horiz. %	151.90%	127.43%	140.08%	189.45%	76.37%	58.23%	100.00%	-
P/EPS	42.54	34.94	30.64	35.61	17.47	16.59	24.80	9.40%
YoY %	21.75%	14.03%	-13.96%	103.84%	5.30%	-33.10%	-	-
Horiz. %	171.53%	140.89%	123.55%	143.59%	70.44%	66.90%	100.00%	-
EY	2.35	2.86	3.26	2.81	5.72	6.03	4.03	-8.59%
YoY %	-17.83%	-12.27%	16.01%	-50.87%	-5.14%	49.63%	-	-
Horiz. %	58.31%	70.97%	80.89%	69.73%	141.94%	149.63%	100.00%	-
DY	0.82	1.17	1.32	1.12	2.95	3.30	2.31	-15.84%
YoY %	-29.91%	-11.36%	17.86%	-62.03%	-10.61%	42.86%	-	-
Horiz. %	35.50%	50.65%	57.14%	48.48%	127.71%	142.86%	100.00%	-
P/NAPS	5.89	4.99	4.54	9.30	4.33	4.95	4.94	2.97%
YoY %	18.04%	9.91%	-51.18%	114.78%	-12.53%	0.20%	-	-
Horiz. %	119.23%	101.01%	91.90%	188.26%	87.65%	100.20%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	20/08/13	13/08/12	12/08/11	19/08/10	19/08/09	21/08/08	-
Price	1.77	2.68	2.43	2.52	1.10	1.16	1.10	-
P/RPS	1.68	2.87	3.43	4.10	1.90	1.47	1.95	-2.45%
YoY %	-41.46%	-16.33%	-16.34%	115.79%	29.25%	-24.62%	-	-
Horiz. %	86.15%	147.18%	175.90%	210.26%	97.44%	75.38%	100.00%	-
P/EPS	19.87	33.21	31.68	32.52	18.30	17.65	20.36	-0.40%
YoY %	-40.17%	4.83%	-2.58%	77.70%	3.68%	-13.31%	-	-
Horiz. %	97.59%	163.11%	155.60%	159.72%	89.88%	86.69%	100.00%	-
EY	5.03	3.01	3.16	3.08	5.46	5.67	4.91	0.40%
YoY %	67.11%	-4.75%	2.60%	-43.59%	-3.70%	15.48%	-	-
Horiz. %	102.44%	61.30%	64.36%	62.73%	111.20%	115.48%	100.00%	-
DY	1.75	1.23	1.28	1.23	2.82	3.10	2.82	-7.64%
YoY %	42.28%	-3.91%	4.07%	-56.38%	-9.03%	9.93%	-	-
Horiz. %	62.06%	43.62%	45.39%	43.62%	100.00%	109.93%	100.00%	-
P/NAPS	2.75	4.74	4.70	8.49	4.53	5.27	4.06	-6.28%
YoY %	-41.98%	0.85%	-44.64%	87.42%	-14.04%	29.80%	-	-
Horiz. %	67.73%	116.75%	115.76%	209.11%	111.58%	129.80%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 10 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 16:25:00

EMA 5

5 Mins

BUY

2024-06-10 16:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-06-10 16:10:00

EMA 5

5 Mins

SELL

2024-06-10 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-10 15:15:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

656

JCY

JCY INTERNATIONAL BERHAD

615

MPI

MALAYSIAN PACIFIC INDUSTRIES

548

PTRANS

PERAK TRANSIT BERHAD

529

GENTING

GENTING BHD

519

HLIND

HONG LEONG INDUSTRIES BHD

486

PBBANK

PUBLIC BANK BHD

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

434

MAYBANK

MALAYAN BANKING BHD

417

Daily Stocks

HUBLINE

0.07

+0.03

241,117,300

JAKS

0.175

+0.02

214,601,500

TALAMT

0.015

0.00

183,579,800

SINKUNG

0.18

+0.035

154,599,000

INIX-OR

0.02

0.00

141,839,900

MTRONIC

0.02

0.00

120,455,900

AHB-WC

0.05

-0.005

113,353,500

ITRONIC

0.045

0.00

86,763,300

SCIB

0.315

+0.045

80,356,100

WCT

0.91

+0.08

79,288,300

More active Stocks

NESTLE

126.30

+0.80

64,800

MPI

38.50

+0.30

235,500

QUALITY

1.32

+0.30

138,400

VITROX

4.25

+0.28

1,611,300

VSTECS

4.07

+0.24

3,216,200

KESM

6.30

+0.20

210,500

KSENG

6.12

+0.18

150,300

HENGYUAN

2.96

+0.16

1,743,700

HLCAP

4.55

+0.15

261,900

PETRONM

5.14

+0.14

518,800

More gainer Stocks

DLADY

37.78

-0.64

49,600

PETDAG

18.10

-0.48

914,900

KLK

20.86

-0.30

1,051,400

ORIENT

6.97

-0.18

1,220,900

PANAMY

20.42

-0.18

20,800

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

11,486,500

TOYOVEN

1.39

-0.14

3,247,400

PPB

14.68

-0.14

382,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More