[DIALOG] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -0.27%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,423,192 2,375,465 2,543,941 2,075,448 1,511,861 1,111,328 1,156,261 13.11%
PBT 371,316 374,226 279,834 220,880 214,778 186,698 149,649 16.33%
Tax -73,828 -80,812 -48,390 -43,122 -40,708 -36,152 -26,865 18.33%
NP 297,488 293,414 231,444 177,757 174,070 150,546 122,784 15.87%
-
NP to SH 289,329 281,997 218,177 188,084 169,852 143,237 116,536 16.34%
-
Tax Rate 19.88% 21.59% 17.29% 19.52% 18.95% 19.36% 17.95% -
Total Cost 2,125,704 2,082,050 2,312,497 1,897,690 1,337,790 960,781 1,033,477 12.75%
-
Net Worth 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 558,939 491,022 29.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 68,561 65,887 35,502 35,066 32,606 34,041 34,044 12.36%
Div Payout % 23.70% 23.36% 16.27% 18.64% 19.20% 23.77% 29.21% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 558,939 491,022 29.54%
NOSH 5,142,109 4,941,541 2,420,606 2,390,898 2,223,193 1,963,948 1,964,090 17.38%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.28% 12.35% 9.10% 8.56% 11.51% 13.55% 10.62% -
ROE 12.45% 14.75% 14.28% 14.27% 14.51% 25.63% 23.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.12 48.07 105.10 86.81 68.00 56.59 58.87 -3.63%
EPS 5.63 5.71 9.01 7.87 7.64 7.29 5.93 -0.86%
DPS 1.33 1.33 1.47 1.47 1.47 1.73 1.73 -4.28%
NAPS 0.452 0.387 0.631 0.5512 0.5266 0.2846 0.25 10.36%
Adjusted Per Share Value based on latest NOSH - 2,398,051
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.92 42.07 45.06 36.76 26.78 19.68 20.48 13.11%
EPS 5.12 4.99 3.86 3.33 3.01 2.54 2.06 16.36%
DPS 1.21 1.17 0.63 0.62 0.58 0.60 0.60 12.38%
NAPS 0.4117 0.3387 0.2705 0.2334 0.2074 0.099 0.087 29.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.60 1.58 3.59 2.36 2.17 2.32 1.10 -
P/RPS 3.40 3.29 3.42 2.72 3.19 4.10 1.87 10.46%
P/EPS 28.44 27.69 39.83 30.00 28.40 31.81 18.54 7.38%
EY 3.52 3.61 2.51 3.33 3.52 3.14 5.39 -6.84%
DY 0.83 0.84 0.41 0.62 0.68 0.75 1.58 -10.16%
P/NAPS 3.54 4.08 5.69 4.28 4.12 8.15 4.40 -3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 12/05/10 -
Price 1.54 1.60 3.73 2.79 2.22 2.70 1.07 -
P/RPS 3.27 3.33 3.55 3.21 3.26 4.77 1.82 10.24%
P/EPS 27.37 28.04 41.38 35.47 29.06 37.02 18.03 7.19%
EY 3.65 3.57 2.42 2.82 3.44 2.70 5.55 -6.74%
DY 0.87 0.83 0.39 0.53 0.66 0.64 1.62 -9.83%
P/NAPS 3.41 4.13 5.91 5.06 4.22 9.49 4.28 -3.71%

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