[DIALOG] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 87.36%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 584,422 476,825 395,773 200,436 144,764 114,189 90,101 36.52%
PBT 71,134 51,567 48,990 29,186 19,119 22,250 24,655 19.29%
Tax -12,825 -8,241 -7,929 -3,636 -1,222 -6,282 -6,851 11.00%
NP 58,309 43,326 41,061 25,550 17,897 15,968 17,804 21.84%
-
NP to SH 55,562 40,893 36,960 23,965 17,060 15,968 17,804 20.86%
-
Tax Rate 18.03% 15.98% 16.18% 12.46% 6.39% 28.23% 27.79% -
Total Cost 526,113 433,499 354,712 174,886 126,867 98,221 72,297 39.16%
-
Net Worth 459,535 406,129 349,579 328,306 297,526 282,510 236,096 11.72%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 459,535 406,129 349,579 328,306 297,526 282,510 236,096 11.72%
NOSH 1,392,531 1,400,445 1,399,999 1,385,260 1,364,800 1,364,786 129,014 48.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.98% 9.09% 10.37% 12.75% 12.36% 13.98% 19.76% -
ROE 12.09% 10.07% 10.57% 7.30% 5.73% 5.65% 7.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.97 34.05 28.27 14.47 10.61 8.37 69.84 -8.13%
EPS 3.99 2.93 2.64 1.73 1.25 1.17 13.80 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.29 0.2497 0.237 0.218 0.207 1.83 -24.81%
Adjusted Per Share Value based on latest NOSH - 1,379,506
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.35 8.45 7.01 3.55 2.56 2.02 1.60 36.46%
EPS 0.98 0.72 0.65 0.42 0.30 0.28 0.32 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0719 0.0619 0.0581 0.0527 0.05 0.0418 11.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.32 0.80 1.81 0.89 0.43 0.53 0.43 -
P/RPS 3.15 2.35 6.40 6.15 4.05 6.33 0.62 31.08%
P/EPS 33.08 27.40 68.56 51.45 34.40 45.30 3.12 48.16%
EY 3.02 3.65 1.46 1.94 2.91 2.21 32.09 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.76 7.25 3.76 1.97 2.56 0.23 60.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 17/02/09 19/02/08 26/02/07 16/02/06 24/02/05 19/02/04 -
Price 1.34 0.85 1.54 1.43 0.49 0.51 0.48 -
P/RPS 3.19 2.50 5.45 9.88 4.62 6.10 0.69 29.03%
P/EPS 33.58 29.11 58.33 82.66 39.20 43.59 3.48 45.85%
EY 2.98 3.44 1.71 1.21 2.55 2.29 28.75 -31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 2.93 6.17 6.03 2.25 2.46 0.26 58.03%

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