[DIALOG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 5.74%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,145,460 2,166,196 2,301,880 1,667,800 1,420,952 1,055,216 1,235,408 9.63%
PBT 322,232 253,924 256,692 224,940 213,624 166,144 137,404 15.25%
Tax -72,048 -45,336 -55,324 -44,040 -39,752 -30,020 -25,320 19.03%
NP 250,184 208,588 201,368 180,900 173,872 136,124 112,084 14.31%
-
NP to SH 240,288 199,620 190,692 187,164 178,168 132,376 107,740 14.29%
-
Tax Rate 22.36% 17.85% 21.55% 19.58% 18.61% 18.07% 18.43% -
Total Cost 1,895,276 1,957,608 2,100,512 1,486,900 1,247,080 919,092 1,123,324 9.10%
-
Net Worth 2,173,791 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 29.50%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,173,791 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 29.50%
NOSH 5,090,847 4,892,647 2,407,727 2,304,975 1,970,884 1,958,224 1,395,595 24.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.66% 9.63% 8.75% 10.85% 12.24% 12.90% 9.07% -
ROE 11.05% 0.12% 13.45% 15.13% 27.92% 26.13% 23.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.14 44.27 95.60 72.36 72.10 53.89 88.52 -11.63%
EPS 4.72 4.08 7.92 8.12 9.04 6.76 7.72 -7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.427 33.50 0.589 0.5366 0.3238 0.2587 0.33 4.38%
Adjusted Per Share Value based on latest NOSH - 2,304,975
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.00 38.37 40.77 29.54 25.17 18.69 21.88 9.63%
EPS 4.26 3.54 3.38 3.32 3.16 2.34 1.91 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.385 29.0302 0.2512 0.2191 0.113 0.0897 0.0816 29.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.60 1.72 2.54 2.39 2.25 1.12 1.23 -
P/RPS 3.80 3.88 2.66 3.30 3.12 2.08 1.39 18.23%
P/EPS 33.90 42.16 32.07 29.43 24.89 16.57 15.93 13.40%
EY 2.95 2.37 3.12 3.40 4.02 6.04 6.28 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 0.05 4.31 4.45 6.95 4.33 3.73 0.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 19/11/13 20/11/12 16/11/11 22/11/10 17/11/09 -
Price 1.64 1.50 2.98 2.41 2.40 1.44 1.35 -
P/RPS 3.89 3.39 3.12 3.33 3.33 2.67 1.53 16.81%
P/EPS 34.75 36.76 37.63 29.68 26.55 21.30 17.49 12.11%
EY 2.88 2.72 2.66 3.37 3.77 4.69 5.72 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 0.04 5.06 4.49 7.41 5.57 4.09 -1.04%

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