[DIALOG] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -72.02%
YoY- 22.87%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 575,470 416,950 355,238 263,804 308,852 236,543 183,409 20.97%
PBT 64,173 56,235 53,406 41,536 34,351 23,870 22,481 19.08%
Tax -13,831 -11,010 -9,938 -7,505 -6,330 -3,701 -3,463 25.93%
NP 50,342 45,225 43,468 34,031 28,021 20,169 19,018 17.59%
-
NP to SH 47,673 46,791 44,542 33,094 26,935 18,815 16,948 18.79%
-
Tax Rate 21.55% 19.58% 18.61% 18.07% 18.43% 15.50% 15.40% -
Total Cost 525,128 371,725 311,770 229,773 280,831 216,374 164,391 21.33%
-
Net Worth 1,418,151 1,236,849 638,172 506,592 460,546 399,992 343,161 26.65%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,418,151 1,236,849 638,172 506,592 460,546 399,992 343,161 26.65%
NOSH 2,407,727 2,304,975 1,970,884 1,958,224 1,395,595 1,393,703 1,400,661 9.44%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.75% 10.85% 12.24% 12.90% 9.07% 8.53% 10.37% -
ROE 3.36% 3.78% 6.98% 6.53% 5.85% 4.70% 4.94% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.90 18.09 18.02 13.47 22.13 16.97 13.09 10.54%
EPS 1.98 2.03 2.26 1.69 1.93 1.35 1.21 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.5366 0.3238 0.2587 0.33 0.287 0.245 15.72%
Adjusted Per Share Value based on latest NOSH - 1,958,224
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.19 7.38 6.29 4.67 5.47 4.19 3.25 20.95%
EPS 0.84 0.83 0.79 0.59 0.48 0.33 0.30 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2512 0.2191 0.113 0.0897 0.0816 0.0708 0.0608 26.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.54 2.39 2.25 1.12 1.23 1.02 1.72 -
P/RPS 10.63 13.21 12.48 8.31 5.56 6.01 13.14 -3.46%
P/EPS 128.28 117.73 99.56 66.27 63.73 75.56 142.15 -1.69%
EY 0.78 0.85 1.00 1.51 1.57 1.32 0.70 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 4.45 6.95 4.33 3.73 3.55 7.02 -7.80%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 20/11/12 16/11/11 22/11/10 17/11/09 18/11/08 20/11/07 -
Price 2.98 2.41 2.40 1.44 1.35 0.88 1.69 -
P/RPS 12.47 13.32 13.32 10.69 6.10 5.18 12.91 -0.57%
P/EPS 150.51 118.72 106.19 85.21 69.95 65.19 139.67 1.25%
EY 0.66 0.84 0.94 1.17 1.43 1.53 0.72 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 4.49 7.41 5.57 4.09 3.07 6.90 -5.03%

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