[DIALOG] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 16.99%
YoY- 34.59%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,166,196 2,301,880 1,667,800 1,420,952 1,055,216 1,235,408 946,172 14.79%
PBT 253,924 256,692 224,940 213,624 166,144 137,404 95,480 17.69%
Tax -45,336 -55,324 -44,040 -39,752 -30,020 -25,320 -14,804 20.49%
NP 208,588 201,368 180,900 173,872 136,124 112,084 80,676 17.14%
-
NP to SH 199,620 190,692 187,164 178,168 132,376 107,740 75,260 17.64%
-
Tax Rate 17.85% 21.55% 19.58% 18.61% 18.07% 18.43% 15.50% -
Total Cost 1,957,608 2,100,512 1,486,900 1,247,080 919,092 1,123,324 865,496 14.56%
-
Net Worth 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 399,992 172.41%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 399,992 172.41%
NOSH 4,892,647 2,407,727 2,304,975 1,970,884 1,958,224 1,395,595 1,393,703 23.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.63% 8.75% 10.85% 12.24% 12.90% 9.07% 8.53% -
ROE 0.12% 13.45% 15.13% 27.92% 26.13% 23.39% 18.82% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 44.27 95.60 72.36 72.10 53.89 88.52 67.89 -6.87%
EPS 4.08 7.92 8.12 9.04 6.76 7.72 5.40 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.50 0.589 0.5366 0.3238 0.2587 0.33 0.287 120.98%
Adjusted Per Share Value based on latest NOSH - 1,970,884
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.37 40.77 29.54 25.17 18.69 21.88 16.76 14.79%
EPS 3.54 3.38 3.32 3.16 2.34 1.91 1.33 17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.0302 0.2512 0.2191 0.113 0.0897 0.0816 0.0708 172.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.72 2.54 2.39 2.25 1.12 1.23 1.02 -
P/RPS 3.88 2.66 3.30 3.12 2.08 1.39 1.50 17.15%
P/EPS 42.16 32.07 29.43 24.89 16.57 15.93 18.89 14.31%
EY 2.37 3.12 3.40 4.02 6.04 6.28 5.29 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 4.31 4.45 6.95 4.33 3.73 3.55 -50.84%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 20/11/12 16/11/11 22/11/10 17/11/09 18/11/08 -
Price 1.50 2.98 2.41 2.40 1.44 1.35 0.88 -
P/RPS 3.39 3.12 3.33 3.33 2.67 1.53 1.30 17.31%
P/EPS 36.76 37.63 29.68 26.55 21.30 17.49 16.30 14.50%
EY 2.72 2.66 3.37 3.77 4.69 5.72 6.14 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 5.06 4.49 7.41 5.57 4.09 3.07 -51.47%

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