[DIALOG] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 10.31%
YoY- 35.4%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,583,028 2,763,568 3,114,624 2,614,204 2,145,460 2,166,196 2,301,880 1.93%
PBT 777,988 554,340 745,424 382,624 322,232 253,924 256,692 20.28%
Tax -101,304 -82,036 -88,592 -57,400 -72,048 -45,336 -55,324 10.60%
NP 676,684 472,304 656,832 325,224 250,184 208,588 201,368 22.37%
-
NP to SH 658,540 458,572 643,700 325,344 240,288 199,620 190,692 22.93%
-
Tax Rate 13.02% 14.80% 11.88% 15.00% 22.36% 17.85% 21.55% -
Total Cost 1,906,344 2,291,264 2,457,792 2,288,980 1,895,276 1,957,608 2,100,512 -1.60%
-
Net Worth 3,929,900 3,631,069 3,354,792 2,550,992 2,173,791 163,903,679 1,418,151 18.50%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,929,900 3,631,069 3,354,792 2,550,992 2,173,791 163,903,679 1,418,151 18.50%
NOSH 5,641,642 5,641,642 5,641,642 5,281,558 5,090,847 4,892,647 2,407,727 15.24%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 26.20% 17.09% 21.09% 12.44% 11.66% 9.63% 8.75% -
ROE 16.76% 12.63% 19.19% 12.75% 11.05% 0.12% 13.45% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.81 49.01 55.24 49.50 42.14 44.27 95.60 -11.53%
EPS 11.68 8.12 11.44 6.16 4.72 4.08 7.92 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.697 0.644 0.595 0.483 0.427 33.50 0.589 2.84%
Adjusted Per Share Value based on latest NOSH - 5,281,558
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.75 48.95 55.17 46.30 38.00 38.37 40.77 1.93%
EPS 11.66 8.12 11.40 5.76 4.26 3.54 3.38 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6961 0.6431 0.5942 0.4518 0.385 29.0302 0.2512 18.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.40 3.49 2.00 1.46 1.60 1.72 2.54 -
P/RPS 7.42 7.12 3.62 2.95 3.80 3.88 2.66 18.63%
P/EPS 29.11 42.91 17.52 23.70 33.90 42.16 32.07 -1.60%
EY 3.44 2.33 5.71 4.22 2.95 2.37 3.12 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 5.42 3.36 3.02 3.75 0.05 4.31 2.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 11/11/19 12/11/18 21/11/17 22/11/16 17/11/15 18/11/14 19/11/13 -
Price 3.43 3.32 2.30 1.55 1.64 1.50 2.98 -
P/RPS 7.49 6.77 4.16 3.13 3.89 3.39 3.12 15.70%
P/EPS 29.37 40.82 20.15 25.16 34.75 36.76 37.63 -4.04%
EY 3.41 2.45 4.96 3.97 2.88 2.72 2.66 4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 5.16 3.87 3.21 3.84 0.04 5.06 -0.46%

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