[DIALOG] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

15-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- 35.39%

YoY- -12.9%

Quarter Report

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	790,507	476,633	349,411	254,139	185,268	223,848	368,083	13.57%
YoY %	65.85%	36.41%	37.49%	37.17%	-17.23%	-39.19%	-	-
Horiz. %	214.76%	129.49%	94.93%	69.04%	50.33%	60.81%	100.00%	-
PBT	97,186	58,970	53,236	46,039	50,101	44,182	74,689	4.48%
YoY %	64.81%	10.77%	15.63%	-8.11%	13.40%	-40.85%	-	-
Horiz. %	130.12%	78.95%	71.28%	61.64%	67.08%	59.15%	100.00%	-
Tax	-15,627	-7,386	-6,381	-13,340	-12,558	-13,364	-21,121	-4.89%
YoY %	-111.58%	-15.75%	52.17%	-6.23%	6.03%	36.73%	-	-
Horiz. %	73.99%	34.97%	30.21%	63.16%	59.46%	63.27%	100.00%	-
NP	81,559	51,584	46,855	32,699	37,543	30,818	53,568	7.25%
YoY %	58.11%	10.09%	43.29%	-12.90%	21.82%	-42.47%	-	-
Horiz. %	152.25%	96.30%	87.47%	61.04%	70.08%	57.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,577	49,280	44,834	32,699	37,543	30,818	53,568	5.89%
YoY %	53.36%	9.92%	37.11%	-12.90%	21.82%	-42.47%	-	-
Horiz. %	141.09%	92.00%	83.70%	61.04%	70.08%	57.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.08%	12.53%	11.99%	28.98%	25.07%	30.25%	28.28%	-
YoY %	28.33%	4.50%	-58.63%	15.60%	-17.12%	6.97%	-	-
Horiz. %	56.86%	44.31%	42.40%	102.48%	88.65%	106.97%	100.00%	-
Total Cost	708,948	425,049	302,556	221,440	147,725	193,030	314,515	14.49%
YoY %	66.79%	40.49%	36.63%	49.90%	-23.47%	-38.63%	-	-
Horiz. %	225.41%	135.14%	96.20%	70.41%	46.97%	61.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,039	324,188	312,399	287,478	264,556	18,533	194,223	11.77%
YoY %	16.92%	3.77%	8.67%	8.66%	1,327.49%	-90.46%	-	-
Horiz. %	195.16%	166.92%	160.85%	148.01%	136.21%	9.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	43,358	30,610	49,110	25,886	22,264	1,588	13,574	21.33%
YoY %	41.65%	-37.67%	89.72%	16.27%	1,302.02%	-88.30%	-	-
Horiz. %	319.42%	225.50%	361.79%	190.70%	164.02%	11.70%	100.00%	-
Div Payout %	57.37%	62.11%	109.54%	79.17%	59.30%	5.15%	25.34%	-
YoY %	-7.63%	-43.30%	38.36%	33.51%	1,051.46%	-79.68%	-	-
Horiz. %	226.40%	245.11%	432.28%	312.43%	234.02%	20.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	379,039	324,188	312,399	287,478	264,556	18,533	194,223	11.77%
YoY %	16.92%	3.77%	8.67%	8.66%	1,327.49%	-90.46%	-	-
Horiz. %	195.16%	166.92%	160.85%	148.01%	136.21%	9.54%	100.00%	-
NOSH	1,398,669	1,391,367	1,364,189	1,362,458	1,309,683	105,904	104,421	54.04%
YoY %	0.52%	1.99%	0.13%	4.03%	1,136.67%	1.42%	-	-
Horiz. %	1,339.45%	1,332.46%	1,306.43%	1,304.77%	1,254.23%	101.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.32%	10.82%	13.41%	12.87%	20.26%	13.77%	14.55%	-
YoY %	-4.62%	-19.31%	4.20%	-36.48%	47.13%	-5.36%	-	-
Horiz. %	70.93%	74.36%	92.16%	88.45%	139.24%	94.64%	100.00%	-
ROE	19.94%	15.20%	14.35%	11.37%	14.19%	166.28%	27.58%	-
YoY %	31.18%	5.92%	26.21%	-19.87%	-91.47%	502.90%	-	-
Horiz. %	72.30%	55.11%	52.03%	41.23%	51.45%	602.90%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	56.52	34.26	25.61	18.65	14.15	211.37	352.50	-26.27%
YoY %	64.97%	33.78%	37.32%	31.80%	-93.31%	-40.04%	-	-
Horiz. %	16.03%	9.72%	7.27%	5.29%	4.01%	59.96%	100.00%	-
EPS	5.40	3.54	3.29	2.40	2.87	2.42	51.30	-31.26%
YoY %	52.54%	7.60%	37.08%	-16.38%	18.60%	-95.28%	-	-
Horiz. %	10.53%	6.90%	6.41%	4.68%	5.59%	4.72%	100.00%	-
DPS	3.10	2.20	3.60	1.90	1.70	1.50	13.00	-21.23%
YoY %	40.91%	-38.89%	89.47%	11.76%	13.33%	-88.46%	-	-
Horiz. %	23.85%	16.92%	27.69%	14.62%	13.08%	11.54%	100.00%	-
NAPS	0.271	0.233	0.229	0.211	0.202	0.175	1.86	-27.43%
YoY %	16.31%	1.75%	8.53%	4.46%	15.43%	-90.59%	-	-
Horiz. %	14.57%	12.53%	12.31%	11.34%	10.86%	9.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,356,666
RPS	14.00	8.44	6.19	4.50	3.28	3.96	6.52	13.56%
YoY %	65.88%	36.35%	37.56%	37.20%	-17.17%	-39.26%	-	-
Horiz. %	214.72%	129.45%	94.94%	69.02%	50.31%	60.74%	100.00%	-
EPS	1.34	0.87	0.79	0.58	0.66	0.55	0.95	5.89%
YoY %	54.02%	10.13%	36.21%	-12.12%	20.00%	-42.11%	-	-
Horiz. %	141.05%	91.58%	83.16%	61.05%	69.47%	57.89%	100.00%	-
DPS	0.77	0.54	0.87	0.46	0.39	0.03	0.24	21.42%
YoY %	42.59%	-37.93%	89.13%	17.95%	1,200.00%	-87.50%	-	-
Horiz. %	320.83%	225.00%	362.50%	191.67%	162.50%	12.50%	100.00%	-
NAPS	0.0671	0.0574	0.0553	0.0509	0.0469	0.0033	0.0344	11.76%
YoY %	16.90%	3.80%	8.64%	8.53%	1,321.21%	-90.41%	-	-
Horiz. %	195.06%	166.86%	160.76%	147.97%	136.34%	9.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.34	1.88	0.54	0.41	0.47	0.42	0.61	-
P/RPS	2.37	5.49	2.11	2.20	3.32	0.20	0.17	55.07%
YoY %	-56.83%	160.19%	-4.09%	-33.73%	1,560.00%	17.65%	-	-
Horiz. %	1,394.12%	3,229.41%	1,241.18%	1,294.12%	1,952.94%	117.65%	100.00%	-
P/EPS	24.80	53.08	16.43	17.08	16.40	1.44	1.19	65.81%
YoY %	-53.28%	223.07%	-3.81%	4.15%	1,038.89%	21.01%	-	-
Horiz. %	2,084.03%	4,460.50%	1,380.67%	1,435.29%	1,378.15%	121.01%	100.00%	-
EY	4.03	1.88	6.09	5.85	6.10	69.28	84.10	-39.70%
YoY %	114.36%	-69.13%	4.10%	-4.10%	-91.20%	-17.62%	-	-
Horiz. %	4.79%	2.24%	7.24%	6.96%	7.25%	82.38%	100.00%	-
DY	2.31	1.17	6.67	4.63	3.62	3.57	21.31	-30.92%
YoY %	97.44%	-82.46%	44.06%	27.90%	1.40%	-83.25%	-	-
Horiz. %	10.84%	5.49%	31.30%	21.73%	16.99%	16.75%	100.00%	-
P/NAPS	4.94	8.07	2.36	1.94	2.33	2.40	0.33	56.92%
YoY %	-38.79%	241.95%	21.65%	-16.74%	-2.92%	627.27%	-	-
Horiz. %	1,496.97%	2,445.45%	715.15%	587.88%	706.06%	727.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	21/08/07	22/08/06	15/08/05	19/08/04	22/08/03	14/08/02	-
Price	1.10	1.58	0.58	0.41	0.41	0.50	0.60	-
P/RPS	1.95	4.61	2.26	2.20	2.90	0.24	0.17	50.11%
YoY %	-57.70%	103.98%	2.73%	-24.14%	1,108.33%	41.18%	-	-
Horiz. %	1,147.06%	2,711.76%	1,329.41%	1,294.12%	1,705.88%	141.18%	100.00%	-
P/EPS	20.36	44.61	17.65	17.08	14.30	1.72	1.17	60.90%
YoY %	-54.36%	152.75%	3.34%	19.44%	731.40%	47.01%	-	-
Horiz. %	1,740.17%	3,812.82%	1,508.55%	1,459.83%	1,222.22%	147.01%	100.00%	-
EY	4.91	2.24	5.67	5.85	6.99	58.20	85.50	-37.85%
YoY %	119.20%	-60.49%	-3.08%	-16.31%	-87.99%	-31.93%	-	-
Horiz. %	5.74%	2.62%	6.63%	6.84%	8.18%	68.07%	100.00%	-
DY	2.82	1.39	6.21	4.63	4.15	3.00	21.67	-28.79%
YoY %	102.88%	-77.62%	34.13%	11.57%	38.33%	-86.16%	-	-
Horiz. %	13.01%	6.41%	28.66%	21.37%	19.15%	13.84%	100.00%	-
P/NAPS	4.06	6.78	2.53	1.94	2.03	2.86	0.32	52.66%
YoY %	-40.12%	167.98%	30.41%	-4.43%	-29.02%	793.75%	-	-
Horiz. %	1,268.75%	2,118.75%	790.62%	606.25%	634.37%	893.75%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

984

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

SALCON

SALCON BHD

927

HLIND

HONG LEONG INDUSTRIES BHD

868

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

WCT

WCT HOLDINGS BERHAD

643

JCY

JCY INTERNATIONAL BERHAD

636

GENTING

GENTING BHD

607

PBBANK

PUBLIC BANK BHD

556

Daily Stocks

OFB

0.80

+0.52

116,449,000

HSI-HWW

0.215

-0.02

74,514,600

AHB-WC

0.075

0.00

68,336,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.22

+0.02

57,796,700

SNS

0.88

0.00

49,631,900

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.28

+0.015

47,187,500

JCY

0.79

+0.01

45,780,100

JAKS

0.165

+0.005

45,228,600

More active Stocks

OFB

0.80

+0.52

116,449,000

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

924,200

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

THETA

2.00

+0.12

3,532,900

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.525

+0.105

8,194,600

PMETAL

5.97

+0.09

1,275,800

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.16

-0.34

78,300

TOYOVEN

1.06

-0.32

7,050,600

NESTLE

121.90

-0.20

200

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,759,400

PETDAG

17.28

-0.12

150,700

KUAISHO-C17

0.08

-0.12

58,800

NOTION

2.01

-0.11

7,838,500

KESM

7.02

-0.11

4,500

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