[DIALOG] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -56.58%
YoY- 97.85%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 331,661 645,757 690,892 778,656 653,551 536,365 541,549 -7.84%
PBT 157,562 194,497 138,585 186,356 95,656 80,558 63,481 16.34%
Tax -9,450 -25,326 -20,509 -22,148 -14,350 -18,012 -11,334 -2.98%
NP 148,112 169,171 118,076 164,208 81,306 62,546 52,147 18.98%
-
NP to SH 146,620 164,635 114,643 160,925 81,336 60,072 49,905 19.65%
-
Tax Rate 6.00% 13.02% 14.80% 11.88% 15.00% 22.36% 17.85% -
Total Cost 183,549 476,586 572,816 614,448 572,245 473,819 489,402 -15.06%
-
Net Worth 4,273,836 3,929,900 3,631,069 3,354,792 2,550,992 2,173,791 163,903,679 -45.51%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 4,273,836 3,929,900 3,631,069 3,354,792 2,550,992 2,173,791 163,903,679 -45.51%
NOSH 5,641,642 5,641,642 5,641,642 5,641,642 5,281,558 5,090,847 4,892,647 2.40%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 44.66% 26.20% 17.09% 21.09% 12.44% 11.66% 9.63% -
ROE 3.43% 4.19% 3.16% 4.80% 3.19% 2.76% 0.03% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.88 11.45 12.25 13.81 12.37 10.54 11.07 -9.99%
EPS 2.60 2.92 2.03 2.86 1.54 1.18 1.02 16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.758 0.697 0.644 0.595 0.483 0.427 33.50 -46.78%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.87 11.44 12.24 13.79 11.58 9.50 9.59 -7.84%
EPS 2.60 2.92 2.03 2.85 1.44 1.06 0.88 19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.696 0.6431 0.5942 0.4518 0.385 29.03 -45.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.81 3.40 3.49 2.00 1.46 1.60 1.72 -
P/RPS 64.77 29.69 28.48 14.48 11.80 15.19 15.54 26.83%
P/EPS 146.51 116.44 171.64 70.07 94.81 135.59 168.63 -2.31%
EY 0.68 0.86 0.58 1.43 1.05 0.74 0.59 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 4.88 5.42 3.36 3.02 3.75 0.05 115.50%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 16/11/20 11/11/19 12/11/18 21/11/17 22/11/16 17/11/15 18/11/14 -
Price 3.87 3.43 3.32 2.30 1.55 1.64 1.50 -
P/RPS 65.79 29.95 27.09 16.65 12.53 15.57 13.55 30.09%
P/EPS 148.82 117.47 163.28 80.58 100.65 138.98 147.06 0.19%
EY 0.67 0.85 0.61 1.24 0.99 0.72 0.68 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 4.92 5.16 3.87 3.21 3.84 0.04 124.25%

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