[DIALOG] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 3.14%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,840,034 1,427,716 1,064,672 1,168,844 953,650 791,546 400,872 28.88%
PBT 225,010 210,164 177,042 142,268 103,134 97,980 58,372 25.19%
Tax -43,848 -39,200 -33,488 -25,650 -16,482 -15,858 -7,272 34.87%
NP 181,162 170,964 143,554 116,618 86,652 82,122 51,100 23.45%
-
NP to SH 188,602 171,988 138,178 111,124 81,786 73,920 47,930 25.62%
-
Tax Rate 19.49% 18.65% 18.92% 18.03% 15.98% 16.18% 12.46% -
Total Cost 1,658,872 1,256,752 921,118 1,052,226 866,998 709,424 349,772 29.58%
-
Net Worth 1,259,195 654,147 516,204 459,535 406,129 349,579 328,306 25.08%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,259,195 654,147 516,204 459,535 406,129 349,579 328,306 25.08%
NOSH 2,311,299 1,976,873 1,962,755 1,392,531 1,400,445 1,399,999 1,385,260 8.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.85% 11.97% 13.48% 9.98% 9.09% 10.37% 12.75% -
ROE 14.98% 26.29% 26.77% 24.18% 20.14% 21.15% 14.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.61 72.22 54.24 83.94 68.10 56.54 28.94 18.35%
EPS 8.16 8.70 7.04 7.98 5.86 5.28 3.46 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5448 0.3309 0.263 0.33 0.29 0.2497 0.237 14.86%
Adjusted Per Share Value based on latest NOSH - 1,389,708
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.59 25.29 18.86 20.70 16.89 14.02 7.10 28.88%
EPS 3.34 3.05 2.45 1.97 1.45 1.31 0.85 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.1159 0.0914 0.0814 0.0719 0.0619 0.0581 25.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.40 2.63 1.79 1.32 0.80 1.81 0.89 -
P/RPS 3.01 3.64 3.30 1.57 1.17 3.20 3.08 -0.38%
P/EPS 29.41 30.23 25.43 16.54 13.70 34.28 25.72 2.25%
EY 3.40 3.31 3.93 6.05 7.30 2.92 3.89 -2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 7.95 6.81 4.00 2.76 7.25 3.76 2.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 -
Price 2.34 2.44 2.13 1.34 0.85 1.54 1.43 -
P/RPS 2.94 3.38 3.93 1.60 1.25 2.72 4.94 -8.27%
P/EPS 28.68 28.05 30.26 16.79 14.55 29.17 41.33 -5.90%
EY 3.49 3.57 3.31 5.96 6.87 3.43 2.42 6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 7.37 8.10 4.06 2.93 6.17 6.03 -5.47%

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