[DIALOG] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 8.75%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,337,937 3,231,918 2,423,192 2,375,465 2,543,941 2,075,448 1,511,861 14.10%
PBT 639,017 435,840 371,316 374,226 279,834 220,880 214,778 19.91%
Tax -96,594 -72,861 -73,828 -80,812 -48,390 -43,122 -40,708 15.48%
NP 542,422 362,978 297,488 293,414 231,444 177,757 174,070 20.84%
-
NP to SH 527,366 356,128 289,329 281,997 218,177 188,084 169,852 20.77%
-
Tax Rate 15.12% 16.72% 19.88% 21.59% 17.29% 19.52% 18.95% -
Total Cost 2,795,514 2,868,940 2,125,704 2,082,050 2,312,497 1,897,690 1,337,790 13.06%
-
Net Worth 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 19.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 105,248 85,470 68,561 65,887 35,502 35,066 32,606 21.55%
Div Payout % 19.96% 24.00% 23.70% 23.36% 16.27% 18.64% 19.20% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 19.92%
NOSH 5,641,642 5,341,920 5,142,109 4,941,541 2,420,606 2,390,898 2,223,193 16.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.25% 11.23% 12.28% 12.35% 9.10% 8.56% 11.51% -
ROE 15.13% 12.25% 12.45% 14.75% 14.28% 14.27% 14.51% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.20 60.50 47.12 48.07 105.10 86.81 68.00 -2.28%
EPS 9.36 6.67 5.63 5.71 9.01 7.87 7.64 3.44%
DPS 1.87 1.60 1.33 1.33 1.47 1.47 1.47 4.09%
NAPS 0.618 0.544 0.452 0.387 0.631 0.5512 0.5266 2.70%
Adjusted Per Share Value based on latest NOSH - 4,960,424
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.12 57.24 42.92 42.07 45.06 36.76 26.78 14.10%
EPS 9.34 6.31 5.12 4.99 3.86 3.33 3.01 20.76%
DPS 1.86 1.51 1.21 1.17 0.63 0.62 0.58 21.42%
NAPS 0.6172 0.5147 0.4117 0.3387 0.2705 0.2334 0.2074 19.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.07 1.77 1.60 1.58 3.59 2.36 2.17 -
P/RPS 5.19 2.93 3.40 3.29 3.42 2.72 3.19 8.44%
P/EPS 32.82 26.55 28.44 27.69 39.83 30.00 28.40 2.43%
EY 3.05 3.77 3.52 3.61 2.51 3.33 3.52 -2.35%
DY 0.61 0.90 0.83 0.84 0.41 0.62 0.68 -1.79%
P/NAPS 4.97 3.25 3.54 4.08 5.69 4.28 4.12 3.17%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 16/05/17 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 -
Price 3.32 1.90 1.54 1.60 3.73 2.79 2.22 -
P/RPS 5.61 3.14 3.27 3.33 3.55 3.21 3.26 9.46%
P/EPS 35.50 28.50 27.37 28.04 41.38 35.47 29.06 3.39%
EY 2.82 3.51 3.65 3.57 2.42 2.82 3.44 -3.25%
DY 0.56 0.84 0.87 0.83 0.39 0.53 0.66 -2.70%
P/NAPS 5.37 3.49 3.41 4.13 5.91 5.06 4.22 4.09%

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