[DIALOG] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 37.03%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,534,483 2,358,183 2,551,690 2,237,180 1,633,808 1,208,378 1,139,146 14.24%
PBT 368,726 370,495 276,502 232,332 224,918 200,507 150,014 16.15%
Tax -67,377 -85,197 -47,729 -47,025 -43,082 -40,382 -25,354 17.67%
NP 301,349 285,298 228,773 185,307 181,836 160,125 124,660 15.83%
-
NP to SH 294,929 275,130 215,869 193,298 177,001 152,298 118,297 16.42%
-
Tax Rate 18.27% 23.00% 17.26% 20.24% 19.15% 20.14% 16.90% -
Total Cost 2,233,134 2,072,885 2,322,917 2,051,873 1,451,972 1,048,253 1,014,486 14.04%
-
Net Worth 2,416,348 1,976,565 1,560,265 1,353,325 1,193,545 583,055 477,629 30.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 113,832 109,257 75,105 79,043 71,538 60,919 61,007 10.94%
Div Payout % 38.60% 39.71% 34.79% 40.89% 40.42% 40.00% 51.57% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,416,348 1,976,565 1,560,265 1,353,325 1,193,545 583,055 477,629 30.98%
NOSH 5,174,193 4,966,245 2,422,772 2,395,266 2,307,705 1,965,135 1,967,983 17.46%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.89% 12.10% 8.97% 8.28% 11.13% 13.25% 10.94% -
ROE 12.21% 13.92% 13.84% 14.28% 14.83% 26.12% 24.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.98 47.48 105.32 93.40 70.80 61.49 57.88 -2.74%
EPS 5.70 5.54 8.91 8.07 7.67 7.75 6.01 -0.87%
DPS 2.20 2.20 3.10 3.30 3.10 3.10 3.10 -5.55%
NAPS 0.467 0.398 0.644 0.565 0.5172 0.2967 0.2427 11.51%
Adjusted Per Share Value based on latest NOSH - 2,407,142
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.89 41.77 45.20 39.62 28.94 21.40 20.18 14.24%
EPS 5.22 4.87 3.82 3.42 3.14 2.70 2.10 16.37%
DPS 2.02 1.94 1.33 1.40 1.27 1.08 1.08 10.98%
NAPS 0.428 0.3501 0.2764 0.2397 0.2114 0.1033 0.0846 30.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.54 1.59 3.79 2.82 2.35 2.76 1.05 -
P/RPS 3.14 3.35 3.60 3.02 3.32 4.49 1.81 9.60%
P/EPS 27.02 28.70 42.54 34.94 30.64 35.61 17.47 7.53%
EY 3.70 3.48 2.35 2.86 3.26 2.81 5.72 -6.99%
DY 1.43 1.38 0.82 1.17 1.32 1.12 2.95 -11.35%
P/NAPS 3.30 3.99 5.89 4.99 4.54 9.30 4.33 -4.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 21/08/14 20/08/13 13/08/12 12/08/11 19/08/10 -
Price 1.53 1.50 1.77 2.68 2.43 2.52 1.10 -
P/RPS 3.12 3.16 1.68 2.87 3.43 4.10 1.90 8.60%
P/EPS 26.84 27.08 19.87 33.21 31.68 32.52 18.30 6.58%
EY 3.73 3.69 5.03 3.01 3.16 3.08 5.46 -6.14%
DY 1.44 1.47 1.75 1.23 1.28 1.23 2.82 -10.58%
P/NAPS 3.28 3.77 2.75 4.74 4.70 8.49 4.53 -5.23%

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