[DIALOG] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -7.53%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,114,624 2,614,204 2,145,460 2,166,196 2,301,880 1,667,800 1,420,952 13.96%
PBT 745,424 382,624 322,232 253,924 256,692 224,940 213,624 23.13%
Tax -88,592 -57,400 -72,048 -45,336 -55,324 -44,040 -39,752 14.27%
NP 656,832 325,224 250,184 208,588 201,368 180,900 173,872 24.77%
-
NP to SH 643,700 325,344 240,288 199,620 190,692 187,164 178,168 23.84%
-
Tax Rate 11.88% 15.00% 22.36% 17.85% 21.55% 19.58% 18.61% -
Total Cost 2,457,792 2,288,980 1,895,276 1,957,608 2,100,512 1,486,900 1,247,080 11.96%
-
Net Worth 3,354,792 2,550,992 2,173,791 163,903,679 1,418,151 1,236,849 638,172 31.82%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,354,792 2,550,992 2,173,791 163,903,679 1,418,151 1,236,849 638,172 31.82%
NOSH 5,641,642 5,281,558 5,090,847 4,892,647 2,407,727 2,304,975 1,970,884 19.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 21.09% 12.44% 11.66% 9.63% 8.75% 10.85% 12.24% -
ROE 19.19% 12.75% 11.05% 0.12% 13.45% 15.13% 27.92% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.24 49.50 42.14 44.27 95.60 72.36 72.10 -4.33%
EPS 11.44 6.16 4.72 4.08 7.92 8.12 9.04 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.595 0.483 0.427 33.50 0.589 0.5366 0.3238 10.66%
Adjusted Per Share Value based on latest NOSH - 4,892,647
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.17 46.30 38.00 38.37 40.77 29.54 25.17 13.95%
EPS 11.40 5.76 4.26 3.54 3.38 3.32 3.16 23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5942 0.4518 0.385 29.0303 0.2512 0.2191 0.113 31.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.00 1.46 1.60 1.72 2.54 2.39 2.25 -
P/RPS 3.62 2.95 3.80 3.88 2.66 3.30 3.12 2.50%
P/EPS 17.52 23.70 33.90 42.16 32.07 29.43 24.89 -5.67%
EY 5.71 4.22 2.95 2.37 3.12 3.40 4.02 6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.02 3.75 0.05 4.31 4.45 6.95 -11.39%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 17/11/15 18/11/14 19/11/13 20/11/12 16/11/11 -
Price 2.30 1.55 1.64 1.50 2.98 2.41 2.40 -
P/RPS 4.16 3.13 3.89 3.39 3.12 3.33 3.33 3.77%
P/EPS 20.15 25.16 34.75 36.76 37.63 29.68 26.55 -4.48%
EY 4.96 3.97 2.88 2.72 2.66 3.37 3.77 4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 3.21 3.84 0.04 5.06 4.49 7.41 -10.25%

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