[DIALOG] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -1.24%
YoY- 18.58%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,375,465 2,543,941 2,075,448 1,511,861 1,111,328 1,156,261 995,405 15.59%
PBT 374,226 279,834 220,880 214,778 186,698 149,649 109,237 22.76%
Tax -80,812 -48,390 -43,122 -40,708 -36,152 -26,865 -18,078 28.33%
NP 293,414 231,444 177,757 174,070 150,546 122,784 91,158 21.49%
-
NP to SH 281,997 218,177 188,084 169,852 143,237 116,536 82,258 22.78%
-
Tax Rate 21.59% 17.29% 19.52% 18.95% 19.36% 17.95% 16.55% -
Total Cost 2,082,050 2,312,497 1,897,690 1,337,790 960,781 1,033,477 904,246 14.90%
-
Net Worth 1,912,376 1,527,402 1,317,863 1,170,733 558,939 491,022 419,687 28.74%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 65,887 35,502 35,066 32,606 34,041 34,044 22,383 19.70%
Div Payout % 23.36% 16.27% 18.64% 19.20% 23.77% 29.21% 27.21% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,912,376 1,527,402 1,317,863 1,170,733 558,939 491,022 419,687 28.74%
NOSH 4,941,541 2,420,606 2,390,898 2,223,193 1,963,948 1,964,090 1,398,956 23.39%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.35% 9.10% 8.56% 11.51% 13.55% 10.62% 9.16% -
ROE 14.75% 14.28% 14.27% 14.51% 25.63% 23.73% 19.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 48.07 105.10 86.81 68.00 56.59 58.87 71.15 -6.32%
EPS 5.71 9.01 7.87 7.64 7.29 5.93 5.88 -0.48%
DPS 1.33 1.47 1.47 1.47 1.73 1.73 1.60 -3.03%
NAPS 0.387 0.631 0.5512 0.5266 0.2846 0.25 0.30 4.33%
Adjusted Per Share Value based on latest NOSH - 2,365,314
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.07 45.06 36.76 26.78 19.68 20.48 17.63 15.59%
EPS 4.99 3.86 3.33 3.01 2.54 2.06 1.46 22.72%
DPS 1.17 0.63 0.62 0.58 0.60 0.60 0.40 19.57%
NAPS 0.3387 0.2705 0.2334 0.2074 0.099 0.087 0.0743 28.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.58 3.59 2.36 2.17 2.32 1.10 0.85 -
P/RPS 3.29 3.42 2.72 3.19 4.10 1.87 1.19 18.46%
P/EPS 27.69 39.83 30.00 28.40 31.81 18.54 14.46 11.43%
EY 3.61 2.51 3.33 3.52 3.14 5.39 6.92 -10.27%
DY 0.84 0.41 0.62 0.68 0.75 1.58 1.88 -12.55%
P/NAPS 4.08 5.69 4.28 4.12 8.15 4.40 2.83 6.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 12/05/10 14/05/09 -
Price 1.60 3.73 2.79 2.22 2.70 1.07 1.15 -
P/RPS 3.33 3.55 3.21 3.26 4.77 1.82 1.62 12.75%
P/EPS 28.04 41.38 35.47 29.06 37.02 18.03 19.56 6.18%
EY 3.57 2.42 2.82 3.44 2.70 5.55 5.11 -5.79%
DY 0.83 0.39 0.53 0.66 0.64 1.62 1.39 -8.23%
P/NAPS 4.13 5.91 5.06 4.22 9.49 4.28 3.83 1.26%

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