[DIALOG] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 38.95%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,358,183 2,551,690 2,237,180 1,633,808 1,208,378 1,139,146 1,104,521 13.46%
PBT 370,495 276,502 232,332 224,918 200,507 150,014 123,456 20.09%
Tax -85,197 -47,729 -47,025 -43,082 -40,382 -25,354 -21,971 25.32%
NP 285,298 228,773 185,307 181,836 160,125 124,660 101,485 18.79%
-
NP to SH 275,130 215,869 193,298 177,001 152,298 118,297 91,936 20.03%
-
Tax Rate 23.00% 17.26% 20.24% 19.15% 20.14% 16.90% 17.80% -
Total Cost 2,072,885 2,322,917 2,051,873 1,451,972 1,048,253 1,014,486 1,003,036 12.85%
-
Net Worth 1,976,565 1,560,265 1,353,325 1,193,545 583,055 477,629 307,752 36.31%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 109,257 75,105 79,043 71,538 60,919 61,007 50,359 13.77%
Div Payout % 39.71% 34.79% 40.89% 40.42% 40.00% 51.57% 54.78% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,976,565 1,560,265 1,353,325 1,193,545 583,055 477,629 307,752 36.31%
NOSH 4,966,245 2,422,772 2,395,266 2,307,705 1,965,135 1,967,983 1,398,877 23.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.10% 8.97% 8.28% 11.13% 13.25% 10.94% 9.19% -
ROE 13.92% 13.84% 14.28% 14.83% 26.12% 24.77% 29.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.48 105.32 93.40 70.80 61.49 57.88 78.96 -8.12%
EPS 5.54 8.91 8.07 7.67 7.75 6.01 4.68 2.85%
DPS 2.20 3.10 3.30 3.10 3.10 3.10 3.60 -7.87%
NAPS 0.398 0.644 0.565 0.5172 0.2967 0.2427 0.22 10.38%
Adjusted Per Share Value based on latest NOSH - 2,362,571
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.77 45.19 39.62 28.94 21.40 20.18 19.56 13.47%
EPS 4.87 3.82 3.42 3.13 2.70 2.10 1.63 20.00%
DPS 1.94 1.33 1.40 1.27 1.08 1.08 0.89 13.86%
NAPS 0.3501 0.2763 0.2397 0.2114 0.1033 0.0846 0.0545 36.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.59 3.79 2.82 2.35 2.76 1.05 1.09 -
P/RPS 3.35 3.60 3.02 3.32 4.49 1.81 1.38 15.92%
P/EPS 28.70 42.54 34.94 30.64 35.61 17.47 16.59 9.56%
EY 3.48 2.35 2.86 3.26 2.81 5.72 6.03 -8.75%
DY 1.38 0.82 1.17 1.32 1.12 2.95 3.30 -13.51%
P/NAPS 3.99 5.89 4.99 4.54 9.30 4.33 4.95 -3.52%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 20/08/13 13/08/12 12/08/11 19/08/10 19/08/09 -
Price 1.50 1.77 2.68 2.43 2.52 1.10 1.16 -
P/RPS 3.16 1.68 2.87 3.43 4.10 1.90 1.47 13.59%
P/EPS 27.08 19.87 33.21 31.68 32.52 18.30 17.65 7.39%
EY 3.69 5.03 3.01 3.16 3.08 5.46 5.67 -6.90%
DY 1.47 1.75 1.23 1.28 1.23 2.82 3.10 -11.68%
P/NAPS 3.77 2.75 4.74 4.70 8.49 4.53 5.27 -5.42%

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