[DIALOG] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 93.06%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,111,839 1,269,632 920,017 713,858 532,336 584,422 476,825 15.14%
PBT 170,515 146,362 112,505 105,082 88,521 71,134 51,567 22.04%
Tax -36,160 -26,920 -21,924 -19,600 -16,744 -12,825 -8,241 27.93%
NP 134,355 119,442 90,581 85,482 71,777 58,309 43,326 20.74%
-
NP to SH 129,651 114,080 94,301 85,994 69,089 55,562 40,893 21.19%
-
Tax Rate 21.21% 18.39% 19.49% 18.65% 18.92% 18.03% 15.98% -
Total Cost 977,484 1,150,190 829,436 628,376 460,559 526,113 433,499 14.50%
-
Net Worth 1,710,604 1,454,339 1,259,195 654,147 516,204 459,535 406,129 27.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,710,604 1,454,339 1,259,195 654,147 516,204 459,535 406,129 27.06%
NOSH 4,929,695 2,411,839 2,311,299 1,976,873 1,962,755 1,392,531 1,400,445 23.32%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.08% 9.41% 9.85% 11.97% 13.48% 9.98% 9.09% -
ROE 7.58% 7.84% 7.49% 13.15% 13.38% 12.09% 10.07% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.55 52.64 39.81 36.11 27.12 41.97 34.05 -6.63%
EPS 2.63 4.73 4.08 4.35 3.52 3.99 2.93 -1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.347 0.603 0.5448 0.3309 0.263 0.33 0.29 3.03%
Adjusted Per Share Value based on latest NOSH - 1,973,904
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.69 22.49 16.30 12.64 9.43 10.35 8.45 15.13%
EPS 2.30 2.02 1.67 1.52 1.22 0.98 0.72 21.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.2576 0.223 0.1159 0.0914 0.0814 0.0719 27.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.50 3.58 2.40 2.63 1.79 1.32 0.80 -
P/RPS 6.65 6.80 6.03 7.28 6.60 3.15 2.35 18.92%
P/EPS 57.03 75.69 58.82 60.46 50.85 33.08 27.40 12.98%
EY 1.75 1.32 1.70 1.65 1.97 3.02 3.65 -11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 5.94 4.41 7.95 6.81 4.00 2.76 7.74%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 09/02/15 13/02/14 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 -
Price 1.70 3.26 2.34 2.44 2.13 1.34 0.85 -
P/RPS 7.54 6.19 5.88 6.76 7.85 3.19 2.50 20.19%
P/EPS 64.64 68.92 57.35 56.09 60.51 33.58 29.11 14.21%
EY 1.55 1.45 1.74 1.78 1.65 2.98 3.44 -12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 5.41 4.30 7.37 8.10 4.06 2.93 8.94%

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