[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 50.87%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,133,896 833,496 867,196 746,554 610,015 309,181 233,480 30.10%
PBT 161,084 140,024 112,237 81,928 76,702 43,386 34,416 29.30%
Tax -30,531 -27,114 -20,149 -13,559 -12,555 -5,032 -3,168 45.82%
NP 130,553 112,910 92,088 68,369 64,147 38,354 31,248 26.88%
-
NP to SH 127,389 107,428 87,402 61,694 59,220 36,502 30,081 27.16%
-
Tax Rate 18.95% 19.36% 17.95% 16.55% 16.37% 11.60% 9.21% -
Total Cost 1,003,343 720,586 775,108 678,185 545,868 270,827 202,232 30.56%
-
Net Worth 1,170,733 558,939 491,022 419,687 371,140 337,155 313,060 24.56%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 24,455 25,531 25,533 16,787 15,400 13,932 13,611 10.24%
Div Payout % 19.20% 23.77% 29.21% 27.21% 26.00% 38.17% 45.25% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,170,733 558,939 491,022 419,687 371,140 337,155 313,060 24.56%
NOSH 2,223,193 1,963,948 1,964,089 1,398,956 1,399,999 1,393,206 1,361,131 8.51%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.51% 13.55% 10.62% 9.16% 10.52% 12.41% 13.38% -
ROE 10.88% 19.22% 17.80% 14.70% 15.96% 10.83% 9.61% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.00 42.44 44.15 53.37 43.57 22.19 17.15 19.89%
EPS 5.73 5.47 4.45 4.41 4.23 2.62 2.21 17.19%
DPS 1.10 1.30 1.30 1.20 1.10 1.00 1.00 1.59%
NAPS 0.5266 0.2846 0.25 0.30 0.2651 0.242 0.23 14.79%
Adjusted Per Share Value based on latest NOSH - 1,396,040
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.08 14.76 15.36 13.22 10.80 5.48 4.14 30.07%
EPS 2.26 1.90 1.55 1.09 1.05 0.65 0.53 27.31%
DPS 0.43 0.45 0.45 0.30 0.27 0.25 0.24 10.19%
NAPS 0.2074 0.099 0.087 0.0743 0.0657 0.0597 0.0554 24.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.17 2.32 1.10 0.85 1.42 1.55 0.49 -
P/RPS 4.25 5.47 2.49 1.59 3.26 6.98 2.86 6.81%
P/EPS 37.87 42.41 24.72 19.27 33.57 59.16 22.17 9.32%
EY 2.64 2.36 4.05 5.19 2.98 1.69 4.51 -8.53%
DY 0.51 0.56 1.18 1.41 0.77 0.65 2.04 -20.61%
P/NAPS 4.12 8.15 4.40 2.83 5.36 6.40 2.13 11.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 11/05/11 12/05/10 14/05/09 21/05/08 15/05/07 18/05/06 -
Price 2.22 2.70 1.07 1.15 1.52 1.80 0.57 -
P/RPS 4.35 6.36 2.42 2.15 3.49 8.11 3.32 4.60%
P/EPS 38.74 49.36 24.04 26.08 35.93 68.70 25.79 7.01%
EY 2.58 2.03 4.16 3.83 2.78 1.46 3.88 -6.56%
DY 0.50 0.48 1.21 1.04 0.72 0.56 1.75 -18.82%
P/NAPS 4.22 9.49 4.28 3.83 5.73 7.44 2.48 9.25%

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