[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 76.32%
YoY- 24.55%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 746,554 610,015 309,181 233,480 181,870 126,311 176,438 27.14%
PBT 81,928 76,702 43,386 34,416 33,402 37,008 36,588 14.36%
Tax -13,559 -12,555 -5,032 -3,168 -9,250 -10,076 -13,590 -0.03%
NP 68,369 64,147 38,354 31,248 24,152 26,932 22,998 19.89%
-
NP to SH 61,694 59,220 36,502 30,081 24,152 26,932 22,998 17.85%
-
Tax Rate 16.55% 16.37% 11.60% 9.21% 27.69% 27.23% 37.14% -
Total Cost 678,185 545,868 270,827 202,232 157,718 99,379 153,440 28.07%
-
Net Worth 419,687 371,140 337,155 313,060 290,642 256,371 218,322 11.49%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 16,787 15,400 13,932 13,611 12,280 906 4,239 25.75%
Div Payout % 27.21% 26.00% 38.17% 45.25% 50.85% 3.37% 18.43% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 419,687 371,140 337,155 313,060 290,642 256,371 218,322 11.49%
NOSH 1,398,956 1,399,999 1,393,206 1,361,131 1,364,519 129,480 105,981 53.67%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.16% 10.52% 12.41% 13.38% 13.28% 21.32% 13.03% -
ROE 14.70% 15.96% 10.83% 9.61% 8.31% 10.51% 10.53% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 53.37 43.57 22.19 17.15 13.33 97.55 166.48 -17.25%
EPS 4.41 4.23 2.62 2.21 1.77 20.80 21.70 -23.30%
DPS 1.20 1.10 1.00 1.00 0.90 0.70 4.00 -18.16%
NAPS 0.30 0.2651 0.242 0.23 0.213 1.98 2.06 -27.44%
Adjusted Per Share Value based on latest NOSH - 1,370,631
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.22 10.80 5.48 4.14 3.22 2.24 3.12 27.17%
EPS 1.09 1.05 0.65 0.53 0.43 0.48 0.41 17.68%
DPS 0.30 0.27 0.25 0.24 0.22 0.02 0.08 24.61%
NAPS 0.0743 0.0657 0.0597 0.0554 0.0515 0.0454 0.0387 11.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 1.42 1.55 0.49 0.47 0.50 0.32 -
P/RPS 1.59 3.26 6.98 2.86 3.53 0.51 0.19 42.44%
P/EPS 19.27 33.57 59.16 22.17 26.55 2.40 1.47 53.49%
EY 5.19 2.98 1.69 4.51 3.77 41.60 67.81 -34.81%
DY 1.41 0.77 0.65 2.04 1.91 1.40 12.50 -30.46%
P/NAPS 2.83 5.36 6.40 2.13 2.21 0.25 0.16 61.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 -
Price 1.15 1.52 1.80 0.57 0.42 0.44 0.32 -
P/RPS 2.15 3.49 8.11 3.32 3.15 0.45 0.19 49.78%
P/EPS 26.08 35.93 68.70 25.79 23.73 2.12 1.47 61.42%
EY 3.83 2.78 1.46 3.88 4.21 47.27 67.81 -38.03%
DY 1.04 0.72 0.56 1.75 2.14 1.59 12.50 -33.90%
P/NAPS 3.83 5.73 7.44 2.48 1.97 0.22 0.16 69.68%

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