[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 52.31%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 867,196 746,554 610,015 309,181 233,480 181,870 126,311 37.84%
PBT 112,237 81,928 76,702 43,386 34,416 33,402 37,008 20.30%
Tax -20,149 -13,559 -12,555 -5,032 -3,168 -9,250 -10,076 12.23%
NP 92,088 68,369 64,147 38,354 31,248 24,152 26,932 22.72%
-
NP to SH 87,402 61,694 59,220 36,502 30,081 24,152 26,932 21.66%
-
Tax Rate 17.95% 16.55% 16.37% 11.60% 9.21% 27.69% 27.23% -
Total Cost 775,108 678,185 545,868 270,827 202,232 157,718 99,379 40.80%
-
Net Worth 491,022 419,687 371,140 337,155 313,060 290,642 256,371 11.43%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 25,533 16,787 15,400 13,932 13,611 12,280 906 74.40%
Div Payout % 29.21% 27.21% 26.00% 38.17% 45.25% 50.85% 3.37% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 491,022 419,687 371,140 337,155 313,060 290,642 256,371 11.43%
NOSH 1,964,089 1,398,956 1,399,999 1,393,206 1,361,131 1,364,519 129,480 57.30%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.62% 9.16% 10.52% 12.41% 13.38% 13.28% 21.32% -
ROE 17.80% 14.70% 15.96% 10.83% 9.61% 8.31% 10.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.15 53.37 43.57 22.19 17.15 13.33 97.55 -12.37%
EPS 4.45 4.41 4.23 2.62 2.21 1.77 20.80 -22.65%
DPS 1.30 1.20 1.10 1.00 1.00 0.90 0.70 10.86%
NAPS 0.25 0.30 0.2651 0.242 0.23 0.213 1.98 -29.15%
Adjusted Per Share Value based on latest NOSH - 1,377,692
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.36 13.22 10.80 5.48 4.14 3.22 2.24 37.81%
EPS 1.55 1.09 1.05 0.65 0.53 0.43 0.48 21.56%
DPS 0.45 0.30 0.27 0.25 0.24 0.22 0.02 67.98%
NAPS 0.087 0.0743 0.0657 0.0597 0.0554 0.0515 0.0454 11.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.10 0.85 1.42 1.55 0.49 0.47 0.50 -
P/RPS 2.49 1.59 3.26 6.98 2.86 3.53 0.51 30.23%
P/EPS 24.72 19.27 33.57 59.16 22.17 26.55 2.40 47.47%
EY 4.05 5.19 2.98 1.69 4.51 3.77 41.60 -32.16%
DY 1.18 1.41 0.77 0.65 2.04 1.91 1.40 -2.80%
P/NAPS 4.40 2.83 5.36 6.40 2.13 2.21 0.25 61.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 -
Price 1.07 1.15 1.52 1.80 0.57 0.42 0.44 -
P/RPS 2.42 2.15 3.49 8.11 3.32 3.15 0.45 32.34%
P/EPS 24.04 26.08 35.93 68.70 25.79 23.73 2.12 49.86%
EY 4.16 3.83 2.78 1.46 3.88 4.21 47.27 -33.29%
DY 1.21 1.04 0.72 0.56 1.75 2.14 1.59 -4.44%
P/NAPS 4.28 3.83 5.73 7.44 2.48 1.97 0.22 63.96%

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