[DIALOG] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 19.23%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 400,872 289,528 228,378 180,202 228,052 329,962 297,266 5.10%
PBT 58,372 38,238 44,500 49,310 51,132 65,930 59,282 -0.25%
Tax -7,272 -2,444 -12,564 -13,702 -17,142 -17,528 -17,818 -13.86%
NP 51,100 35,794 31,936 35,608 33,990 48,402 41,464 3.54%
-
NP to SH 47,930 34,120 31,936 35,608 33,990 48,402 41,464 2.44%
-
Tax Rate 12.46% 6.39% 28.23% 27.79% 33.52% 26.59% 30.06% -
Total Cost 349,772 253,734 196,442 144,594 194,062 281,560 255,802 5.35%
-
Net Worth 328,306 297,526 282,510 236,096 211,118 166,814 131,486 16.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 6,914 - -
Div Payout % - - - - - 14.29% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 328,306 297,526 282,510 236,096 211,118 166,814 131,486 16.46%
NOSH 1,385,260 1,364,800 1,364,786 129,014 105,559 86,432 61,156 68.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.75% 12.36% 13.98% 19.76% 14.90% 14.67% 13.95% -
ROE 14.60% 11.47% 11.30% 15.08% 16.10% 29.02% 31.53% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.94 21.21 16.73 139.68 216.04 381.76 486.08 -37.49%
EPS 3.46 2.50 2.34 27.60 32.20 56.00 67.80 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.237 0.218 0.207 1.83 2.00 1.93 2.15 -30.74%
Adjusted Per Share Value based on latest NOSH - 129,225
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.10 5.13 4.04 3.19 4.04 5.84 5.27 5.09%
EPS 0.85 0.60 0.57 0.63 0.60 0.86 0.73 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0581 0.0527 0.05 0.0418 0.0374 0.0295 0.0233 16.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 0.43 0.53 0.43 0.51 0.48 0.79 -
P/RPS 3.08 2.03 3.17 0.31 0.24 0.13 0.16 63.67%
P/EPS 25.72 17.20 22.65 1.56 1.58 0.86 1.17 67.33%
EY 3.89 5.81 4.42 64.19 63.14 116.67 85.82 -40.27%
DY 0.00 0.00 0.00 0.00 0.00 16.67 0.00 -
P/NAPS 3.76 1.97 2.56 0.23 0.26 0.25 0.37 47.14%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 06/02/01 -
Price 1.43 0.49 0.51 0.48 0.42 0.58 0.80 -
P/RPS 4.94 2.31 3.05 0.34 0.19 0.15 0.16 77.07%
P/EPS 41.33 19.60 21.79 1.74 1.30 1.04 1.18 80.83%
EY 2.42 5.10 4.59 57.50 76.67 96.55 84.75 -44.69%
DY 0.00 0.00 0.00 0.00 0.00 13.79 0.00 -
P/NAPS 6.03 2.25 2.46 0.26 0.21 0.30 0.37 59.19%

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