[DIALOG] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 129.85%
YoY- 6.5%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,300,505 1,636,082 1,510,334 1,175,991 1,111,839 1,269,632 920,017 5.93%
PBT 309,560 331,123 207,192 181,410 170,515 146,362 112,505 18.36%
Tax -51,217 -46,674 -32,781 -38,498 -36,160 -26,920 -21,924 15.18%
NP 258,343 284,449 174,411 142,912 134,355 119,442 90,581 19.07%
-
NP to SH 251,422 276,688 172,694 138,078 129,651 114,080 94,301 17.74%
-
Tax Rate 16.55% 14.10% 15.82% 21.22% 21.21% 18.39% 19.49% -
Total Cost 1,042,162 1,351,633 1,335,923 1,033,079 977,484 1,150,190 829,436 3.87%
-
Net Worth 3,636,707 3,371,707 2,706,951 2,270,615 1,710,604 1,454,339 1,259,195 19.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,636,707 3,371,707 2,706,951 2,270,615 1,710,604 1,454,339 1,259,195 19.32%
NOSH 5,641,642 5,641,642 5,297,361 5,113,999 4,929,695 2,411,839 2,311,299 16.02%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 19.86% 17.39% 11.55% 12.15% 12.08% 9.41% 9.85% -
ROE 6.91% 8.21% 6.38% 6.08% 7.58% 7.84% 7.49% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.07 29.02 28.51 23.00 22.55 52.64 39.81 -8.68%
EPS 4.46 4.91 3.26 2.70 2.63 4.73 4.08 1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.645 0.598 0.511 0.444 0.347 0.603 0.5448 2.85%
Adjusted Per Share Value based on latest NOSH - 5,131,973
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.03 28.98 26.75 20.83 19.69 22.49 16.29 5.93%
EPS 4.45 4.90 3.06 2.45 2.30 2.02 1.67 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6441 0.5972 0.4794 0.4022 0.303 0.2576 0.223 19.32%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.11 2.51 1.54 1.60 1.50 3.58 2.40 -
P/RPS 13.48 8.65 5.40 6.96 6.65 6.80 6.03 14.34%
P/EPS 69.74 51.15 47.24 59.26 57.03 75.69 58.82 2.87%
EY 1.43 1.96 2.12 1.69 1.75 1.32 1.70 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 4.20 3.01 3.60 4.32 5.94 4.41 1.49%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 14/02/18 14/02/17 16/02/16 09/02/15 13/02/14 19/02/13 -
Price 2.99 2.66 1.55 1.57 1.70 3.26 2.34 -
P/RPS 12.96 9.17 5.44 6.83 7.54 6.19 5.88 14.07%
P/EPS 67.05 54.21 47.55 58.15 64.64 68.92 57.35 2.63%
EY 1.49 1.84 2.10 1.72 1.55 1.45 1.74 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 4.45 3.03 3.54 4.90 5.41 4.30 1.27%

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