[DIALOG] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 4.87%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,075,448 1,511,861 1,111,328 1,156,261 995,405 813,353 412,241 30.88%
PBT 220,880 214,778 186,698 149,649 109,237 102,269 57,848 24.99%
Tax -43,122 -40,708 -36,152 -26,865 -18,078 -16,740 -6,709 36.31%
NP 177,757 174,070 150,546 122,784 91,158 85,529 51,138 23.05%
-
NP to SH 188,084 169,852 143,237 116,536 82,258 78,960 48,669 25.24%
-
Tax Rate 19.52% 18.95% 19.36% 17.95% 16.55% 16.37% 11.60% -
Total Cost 1,897,690 1,337,790 960,781 1,033,477 904,246 727,824 361,102 31.82%
-
Net Worth 1,317,863 1,170,733 558,939 491,022 419,687 371,140 337,155 25.48%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 35,066 32,606 34,041 34,044 22,383 20,533 18,576 11.15%
Div Payout % 18.64% 19.20% 23.77% 29.21% 27.21% 26.00% 38.17% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,317,863 1,170,733 558,939 491,022 419,687 371,140 337,155 25.48%
NOSH 2,390,898 2,223,193 1,963,948 1,964,090 1,398,956 1,400,000 1,393,206 9.40%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.56% 11.51% 13.55% 10.62% 9.16% 10.52% 12.41% -
ROE 14.27% 14.51% 25.63% 23.73% 19.60% 21.27% 14.44% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 86.81 68.00 56.59 58.87 71.15 58.10 29.59 19.62%
EPS 7.87 7.64 7.29 5.93 5.88 5.64 3.49 14.49%
DPS 1.47 1.47 1.73 1.73 1.60 1.47 1.33 1.68%
NAPS 0.5512 0.5266 0.2846 0.25 0.30 0.2651 0.242 14.69%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.76 26.78 19.68 20.48 17.63 14.41 7.30 30.88%
EPS 3.33 3.01 2.54 2.06 1.46 1.40 0.86 25.28%
DPS 0.62 0.58 0.60 0.60 0.40 0.36 0.33 11.07%
NAPS 0.2334 0.2074 0.099 0.087 0.0743 0.0657 0.0597 25.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.36 2.17 2.32 1.10 0.85 1.42 1.55 -
P/RPS 2.72 3.19 4.10 1.87 1.19 2.44 5.24 -10.34%
P/EPS 30.00 28.40 31.81 18.54 14.46 25.18 44.37 -6.30%
EY 3.33 3.52 3.14 5.39 6.92 3.97 2.25 6.74%
DY 0.62 0.68 0.75 1.58 1.88 1.03 0.86 -5.30%
P/NAPS 4.28 4.12 8.15 4.40 2.83 5.36 6.40 -6.48%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 10/05/12 11/05/11 12/05/10 14/05/09 21/05/08 15/05/07 -
Price 2.79 2.22 2.70 1.07 1.15 1.52 1.80 -
P/RPS 3.21 3.26 4.77 1.82 1.62 2.62 6.08 -10.08%
P/EPS 35.47 29.06 37.02 18.03 19.56 26.95 51.53 -6.02%
EY 2.82 3.44 2.70 5.55 5.11 3.71 1.94 6.42%
DY 0.53 0.66 0.64 1.62 1.39 0.96 0.74 -5.40%
P/NAPS 5.06 4.22 9.49 4.28 3.83 5.73 7.44 -6.21%

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