[DIALOG] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -69.28%
YoY- 43.61%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 711,697 505,453 331,661 645,757 690,892 778,656 653,551 1.43%
PBT 127,385 142,701 157,562 194,497 138,585 186,356 95,656 4.88%
Tax -7,176 -11,668 -9,450 -25,326 -20,509 -22,148 -14,350 -10.90%
NP 120,209 131,033 148,112 169,171 118,076 164,208 81,306 6.73%
-
NP to SH 125,785 128,816 146,620 164,635 114,643 160,925 81,336 7.53%
-
Tax Rate 5.63% 8.18% 6.00% 13.02% 14.80% 11.88% 15.00% -
Total Cost 591,488 374,420 183,549 476,586 572,816 614,448 572,245 0.55%
-
Net Worth 5,270,159 4,739,613 4,273,836 3,929,900 3,631,069 3,354,792 2,550,992 12.84%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 5,270,159 4,739,613 4,273,836 3,929,900 3,631,069 3,354,792 2,550,992 12.84%
NOSH 5,645,904 5,645,732 5,641,642 5,641,642 5,641,642 5,641,642 5,281,558 1.11%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.89% 25.92% 44.66% 26.20% 17.09% 21.09% 12.44% -
ROE 2.39% 2.72% 3.43% 4.19% 3.16% 4.80% 3.19% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.61 8.96 5.88 11.45 12.25 13.81 12.37 0.32%
EPS 2.23 2.28 2.60 2.92 2.03 2.86 1.54 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.934 0.84 0.758 0.697 0.644 0.595 0.483 11.61%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.61 8.95 5.87 11.44 12.24 13.79 11.58 1.42%
EPS 2.23 2.28 2.60 2.92 2.03 2.85 1.44 7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9334 0.8395 0.757 0.696 0.6431 0.5942 0.4518 12.84%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.99 2.39 3.81 3.40 3.49 2.00 1.46 -
P/RPS 15.78 26.68 64.77 29.69 28.48 14.48 11.80 4.96%
P/EPS 89.27 104.69 146.51 116.44 171.64 70.07 94.81 -0.99%
EY 1.12 0.96 0.68 0.86 0.58 1.43 1.05 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.85 5.03 4.88 5.42 3.36 3.02 -5.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 15/11/22 16/11/21 16/11/20 11/11/19 12/11/18 21/11/17 22/11/16 -
Price 2.03 2.88 3.87 3.43 3.32 2.30 1.55 -
P/RPS 16.09 32.15 65.79 29.95 27.09 16.65 12.53 4.25%
P/EPS 91.06 126.15 148.82 117.47 163.28 80.58 100.65 -1.65%
EY 1.10 0.79 0.67 0.85 0.61 1.24 0.99 1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 3.43 5.11 4.92 5.16 3.87 3.21 -6.31%

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