[DIALOG] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 17.55%
YoY- 24.55%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 995,405 813,353 412,241 311,306 242,493 168,414 235,250 27.15%
PBT 109,237 102,269 57,848 45,888 44,536 49,344 48,784 14.36%
Tax -18,078 -16,740 -6,709 -4,224 -12,333 -13,434 -18,120 -0.03%
NP 91,158 85,529 51,138 41,664 32,202 35,909 30,664 19.89%
-
NP to SH 82,258 78,960 48,669 40,108 32,202 35,909 30,664 17.85%
-
Tax Rate 16.55% 16.37% 11.60% 9.21% 27.69% 27.23% 37.14% -
Total Cost 904,246 727,824 361,102 269,642 210,290 132,505 204,586 28.07%
-
Net Worth 419,687 371,140 337,155 313,060 290,642 256,371 218,322 11.49%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 22,383 20,533 18,576 18,148 16,374 1,208 5,652 25.75%
Div Payout % 27.21% 26.00% 38.17% 45.25% 50.85% 3.37% 18.43% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 419,687 371,140 337,155 313,060 290,642 256,371 218,322 11.49%
NOSH 1,398,956 1,400,000 1,393,206 1,361,131 1,364,519 129,480 105,981 53.67%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.16% 10.52% 12.41% 13.38% 13.28% 21.32% 13.03% -
ROE 19.60% 21.27% 14.44% 12.81% 11.08% 14.01% 14.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 71.15 58.10 29.59 22.87 17.77 130.07 221.97 -17.25%
EPS 5.88 5.64 3.49 2.95 2.36 27.73 28.93 -23.30%
DPS 1.60 1.47 1.33 1.33 1.20 0.93 5.33 -18.15%
NAPS 0.30 0.2651 0.242 0.23 0.213 1.98 2.06 -27.44%
Adjusted Per Share Value based on latest NOSH - 1,370,631
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.63 14.41 7.30 5.51 4.29 2.98 4.17 27.13%
EPS 1.46 1.40 0.86 0.71 0.57 0.64 0.54 18.01%
DPS 0.40 0.36 0.33 0.32 0.29 0.02 0.10 25.96%
NAPS 0.0743 0.0657 0.0597 0.0554 0.0515 0.0454 0.0387 11.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 1.42 1.55 0.49 0.47 0.50 0.32 -
P/RPS 1.19 2.44 5.24 2.14 2.64 0.38 0.14 42.81%
P/EPS 14.46 25.18 44.37 16.63 19.92 1.80 1.11 53.33%
EY 6.92 3.97 2.25 6.01 5.02 55.47 90.42 -34.81%
DY 1.88 1.03 0.86 2.72 2.55 1.87 16.67 -30.46%
P/NAPS 2.83 5.36 6.40 2.13 2.21 0.25 0.16 61.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 -
Price 1.15 1.52 1.80 0.57 0.42 0.44 0.32 -
P/RPS 1.62 2.62 6.08 2.49 2.36 0.34 0.14 50.33%
P/EPS 19.56 26.95 51.53 19.34 17.80 1.59 1.11 61.24%
EY 5.11 3.71 1.94 5.17 5.62 63.03 90.42 -38.02%
DY 1.39 0.96 0.74 2.34 2.86 2.12 16.67 -33.87%
P/NAPS 3.83 5.73 7.44 2.48 1.97 0.22 0.16 69.68%

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