[DIALOG] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 3.11%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,351,340 2,582,817 3,337,937 3,231,918 2,423,192 2,375,465 2,543,941 -1.30%
PBT 744,152 637,685 639,017 435,840 371,316 374,226 279,834 17.68%
Tax -103,466 -99,617 -96,594 -72,861 -73,828 -80,812 -48,390 13.48%
NP 640,685 538,068 542,422 362,978 297,488 293,414 231,444 18.47%
-
NP to SH 631,582 526,837 527,366 356,128 289,329 281,997 218,177 19.36%
-
Tax Rate 13.90% 15.62% 15.12% 16.72% 19.88% 21.59% 17.29% -
Total Cost 1,710,654 2,044,749 2,795,514 2,868,940 2,125,704 2,082,050 2,312,497 -4.89%
-
Net Worth 4,070,857 3,749,474 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 17.73%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 90,212 112,766 105,248 85,470 68,561 65,887 35,502 16.79%
Div Payout % 14.28% 21.40% 19.96% 24.00% 23.70% 23.36% 16.27% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,070,857 3,749,474 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 17.73%
NOSH 5,641,642 5,641,642 5,641,642 5,341,920 5,142,109 4,941,541 2,420,606 15.13%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 27.25% 20.83% 16.25% 11.23% 12.28% 12.35% 9.10% -
ROE 15.51% 14.05% 15.13% 12.25% 12.45% 14.75% 14.28% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.70 45.81 59.20 60.50 47.12 48.07 105.10 -14.26%
EPS 11.20 9.35 9.36 6.67 5.63 5.71 9.01 3.68%
DPS 1.60 2.00 1.87 1.60 1.33 1.33 1.47 1.42%
NAPS 0.722 0.665 0.618 0.544 0.452 0.387 0.631 2.26%
Adjusted Per Share Value based on latest NOSH - 5,425,402
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.65 45.75 59.12 57.24 42.92 42.07 45.06 -1.30%
EPS 11.19 9.33 9.34 6.31 5.12 4.99 3.86 19.39%
DPS 1.60 2.00 1.86 1.51 1.21 1.17 0.63 16.78%
NAPS 0.721 0.6641 0.6172 0.5147 0.4117 0.3387 0.2705 17.73%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.04 3.17 3.07 1.77 1.60 1.58 3.59 -
P/RPS 7.29 6.92 5.19 2.93 3.40 3.29 3.42 13.43%
P/EPS 27.14 33.93 32.82 26.55 28.44 27.69 39.83 -6.18%
EY 3.68 2.95 3.05 3.77 3.52 3.61 2.51 6.57%
DY 0.53 0.63 0.61 0.90 0.83 0.84 0.41 4.36%
P/NAPS 4.21 4.77 4.97 3.25 3.54 4.08 5.69 -4.89%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 14/05/20 14/05/19 16/05/18 16/05/17 18/05/16 12/05/15 15/05/14 -
Price 3.33 3.07 3.32 1.90 1.54 1.60 3.73 -
P/RPS 7.99 6.70 5.61 3.14 3.27 3.33 3.55 14.46%
P/EPS 29.73 32.86 35.50 28.50 27.37 28.04 41.38 -5.35%
EY 3.36 3.04 2.82 3.51 3.65 3.57 2.42 5.61%
DY 0.48 0.65 0.56 0.84 0.87 0.83 0.39 3.51%
P/NAPS 4.61 4.62 5.37 3.49 3.41 4.13 5.91 -4.05%

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