[DIALOG] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

16-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -4.7%

YoY- 48.08%

Quarter Report

Interim Financial Report FY18 Q3.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	1,450,381	2,351,340	2,582,817	3,337,937	3,231,918	2,423,192	2,375,465	-7.88%
YoY %	-38.32%	-8.96%	-22.62%	3.28%	33.37%	2.01%	-	-
Horiz. %	61.06%	98.98%	108.73%	140.52%	136.05%	102.01%	100.00%	-
PBT	586,176	744,152	637,685	639,017	435,840	371,316	374,226	7.75%
YoY %	-21.23%	16.70%	-0.21%	46.62%	17.38%	-0.78%	-	-
Horiz. %	156.64%	198.85%	170.40%	170.76%	116.46%	99.22%	100.00%	-
Tax	-49,325	-103,466	-99,617	-96,594	-72,861	-73,828	-80,812	-7.89%
YoY %	52.33%	-3.86%	-3.13%	-32.57%	1.31%	8.64%	-	-
Horiz. %	61.04%	128.03%	123.27%	119.53%	90.16%	91.36%	100.00%	-
NP	536,850	640,685	538,068	542,422	362,978	297,488	293,414	10.58%
YoY %	-16.21%	19.07%	-0.80%	49.44%	22.01%	1.39%	-	-
Horiz. %	182.97%	218.36%	183.38%	184.87%	123.71%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	539,465	631,582	526,837	527,366	356,128	289,329	281,997	11.40%
YoY %	-14.59%	19.88%	-0.10%	48.08%	23.09%	2.60%	-	-
Horiz. %	191.30%	223.97%	186.82%	187.01%	126.29%	102.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.41%	13.90%	15.62%	15.12%	16.72%	19.88%	21.59%	-
YoY %	-39.50%	-11.01%	3.31%	-9.57%	-15.90%	-7.92%	-	-
Horiz. %	38.95%	64.38%	72.35%	70.03%	77.44%	92.08%	100.00%	-
Total Cost	913,530	1,710,654	2,044,749	2,795,514	2,868,940	2,125,704	2,082,050	-12.81%
YoY %	-46.60%	-16.34%	-26.86%	-2.56%	34.96%	2.10%	-	-
Horiz. %	43.88%	82.16%	98.21%	134.27%	137.79%	102.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,513,686	4,070,857	3,749,474	3,484,473	2,906,004	2,324,233	1,912,376	15.37%
YoY %	10.88%	8.57%	7.61%	19.91%	25.03%	21.54%	-	-
Horiz. %	236.03%	212.87%	196.06%	182.21%	151.96%	121.54%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	90,273	90,212	112,766	105,248	85,470	68,561	65,887	5.38%
YoY %	0.07%	-20.00%	7.14%	23.14%	24.66%	4.06%	-	-
Horiz. %	137.01%	136.92%	171.15%	159.74%	129.72%	104.06%	100.00%	-
Div Payout %	16.73%	14.28%	21.40%	19.96%	24.00%	23.70%	23.36%	-
YoY %	17.16%	-33.27%	7.21%	-16.83%	1.27%	1.46%	-	-
Horiz. %	71.62%	61.13%	91.61%	85.45%	102.74%	101.46%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	4,513,686	4,070,857	3,749,474	3,484,473	2,906,004	2,324,233	1,912,376	15.37%
YoY %	10.88%	8.57%	7.61%	19.91%	25.03%	21.54%	-	-
Horiz. %	236.03%	212.87%	196.06%	182.21%	151.96%	121.54%	100.00%	-
NOSH	5,645,572	5,641,642	5,641,642	5,641,642	5,341,920	5,142,109	4,941,541	2.24%
YoY %	0.07%	0.00%	0.00%	5.61%	3.89%	4.06%	-	-
Horiz. %	114.25%	114.17%	114.17%	114.17%	108.10%	104.06%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	37.01%	27.25%	20.83%	16.25%	11.23%	12.28%	12.35%	-
YoY %	35.82%	30.82%	28.18%	44.70%	-8.55%	-0.57%	-	-
Horiz. %	299.68%	220.65%	168.66%	131.58%	90.93%	99.43%	100.00%	-
ROE	11.95%	15.51%	14.05%	15.13%	12.25%	12.45%	14.75%	-
YoY %	-22.95%	10.39%	-7.14%	23.51%	-1.61%	-15.59%	-	-
Horiz. %	81.02%	105.15%	95.25%	102.58%	83.05%	84.41%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	25.71	41.70	45.81	59.20	60.50	47.12	48.07	-9.89%
YoY %	-38.35%	-8.97%	-22.62%	-2.15%	28.40%	-1.98%	-	-
Horiz. %	53.48%	86.75%	95.30%	123.15%	125.86%	98.02%	100.00%	-
EPS	9.56	11.20	9.35	9.36	6.67	5.63	5.71	8.96%
YoY %	-14.64%	19.79%	-0.11%	40.33%	18.47%	-1.40%	-	-
Horiz. %	167.43%	196.15%	163.75%	163.92%	116.81%	98.60%	100.00%	-
DPS	1.60	1.60	2.00	1.87	1.60	1.33	1.33	3.12%
YoY %	0.00%	-20.00%	6.95%	16.87%	20.30%	0.00%	-	-
Horiz. %	120.30%	120.30%	150.38%	140.60%	120.30%	100.00%	100.00%	-
NAPS	0.80	0.722	0.665	0.618	0.544	0.452	0.387	12.85%
YoY %	10.80%	8.57%	7.61%	13.60%	20.35%	16.80%	-	-
Horiz. %	206.72%	186.56%	171.83%	159.69%	140.57%	116.80%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,641,642
RPS	25.69	41.65	45.75	59.12	57.24	42.92	42.07	-7.88%
YoY %	-38.32%	-8.96%	-22.62%	3.28%	33.36%	2.02%	-	-
Horiz. %	61.06%	99.00%	108.75%	140.53%	136.06%	102.02%	100.00%	-
EPS	9.55	11.19	9.33	9.34	6.31	5.12	4.99	11.41%
YoY %	-14.66%	19.94%	-0.11%	48.02%	23.24%	2.61%	-	-
Horiz. %	191.38%	224.25%	186.97%	187.17%	126.45%	102.61%	100.00%	-
DPS	1.60	1.60	2.00	1.86	1.51	1.21	1.17	5.35%
YoY %	0.00%	-20.00%	7.53%	23.18%	24.79%	3.42%	-	-
Horiz. %	136.75%	136.75%	170.94%	158.97%	129.06%	103.42%	100.00%	-
NAPS	0.7995	0.721	0.6641	0.6172	0.5147	0.4117	0.3387	15.37%
YoY %	10.89%	8.57%	7.60%	19.91%	25.02%	21.55%	-	-
Horiz. %	236.05%	212.87%	196.07%	182.23%	151.96%	121.55%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	3.11	3.04	3.17	3.07	1.77	1.60	1.58	-
P/RPS	12.10	7.29	6.92	5.19	2.93	3.40	3.29	24.21%
YoY %	65.98%	5.35%	33.33%	77.13%	-13.82%	3.34%	-	-
Horiz. %	367.78%	221.58%	210.33%	157.75%	89.06%	103.34%	100.00%	-
P/EPS	32.53	27.14	33.93	32.82	26.55	28.44	27.69	2.71%
YoY %	19.86%	-20.01%	3.38%	23.62%	-6.65%	2.71%	-	-
Horiz. %	117.48%	98.01%	122.54%	118.53%	95.88%	102.71%	100.00%	-
EY	3.07	3.68	2.95	3.05	3.77	3.52	3.61	-2.66%
YoY %	-16.58%	24.75%	-3.28%	-19.10%	7.10%	-2.49%	-	-
Horiz. %	85.04%	101.94%	81.72%	84.49%	104.43%	97.51%	100.00%	-
DY	0.51	0.53	0.63	0.61	0.90	0.83	0.84	-7.97%
YoY %	-3.77%	-15.87%	3.28%	-32.22%	8.43%	-1.19%	-	-
Horiz. %	60.71%	63.10%	75.00%	72.62%	107.14%	98.81%	100.00%	-
P/NAPS	3.89	4.21	4.77	4.97	3.25	3.54	4.08	-0.79%
YoY %	-7.60%	-11.74%	-4.02%	52.92%	-8.19%	-13.24%	-	-
Horiz. %	95.34%	103.19%	116.91%	121.81%	79.66%	86.76%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	19/05/21	14/05/20	14/05/19	16/05/18	16/05/17	18/05/16	12/05/15	-
Price	2.88	3.33	3.07	3.32	1.90	1.54	1.60	-
P/RPS	11.20	7.99	6.70	5.61	3.14	3.27	3.33	22.38%
YoY %	40.18%	19.25%	19.43%	78.66%	-3.98%	-1.80%	-	-
Horiz. %	336.34%	239.94%	201.20%	168.47%	94.29%	98.20%	100.00%	-
P/EPS	30.12	29.73	32.86	35.50	28.50	27.37	28.04	1.19%
YoY %	1.31%	-9.53%	-7.44%	24.56%	4.13%	-2.39%	-	-
Horiz. %	107.42%	106.03%	117.19%	126.60%	101.64%	97.61%	100.00%	-
EY	3.32	3.36	3.04	2.82	3.51	3.65	3.57	-1.20%
YoY %	-1.19%	10.53%	7.80%	-19.66%	-3.84%	2.24%	-	-
Horiz. %	93.00%	94.12%	85.15%	78.99%	98.32%	102.24%	100.00%	-
DY	0.56	0.48	0.65	0.56	0.84	0.87	0.83	-6.34%
YoY %	16.67%	-26.15%	16.07%	-33.33%	-3.45%	4.82%	-	-
Horiz. %	67.47%	57.83%	78.31%	67.47%	101.20%	104.82%	100.00%	-
P/NAPS	3.60	4.61	4.62	5.37	3.49	3.41	4.13	-2.26%
YoY %	-21.91%	-0.22%	-13.97%	53.87%	2.35%	-17.43%	-	-
Horiz. %	87.17%	111.62%	111.86%	130.02%	84.50%	82.57%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:00:00

ADX

10 Mins

SELL

2024-05-15 15:45:00

EMA 5

5 Mins

SELL

2024-05-15 15:40:00

EMA 5

10 Mins

SELL

2024-05-15 15:40:00

MACD/RSI

10 Mins

SELL

2024-05-15 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

644

HARTA

HARTALEGA HOLDINGS BHD

615

PTRANS

PERAK TRANSIT BERHAD

481

HLIND

HONG LEONG INDUSTRIES BHD

481

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

370

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More