[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 57.31%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,556,586 1,133,896 833,496 867,196 746,554 610,015 309,181 30.88%
PBT 165,660 161,084 140,024 112,237 81,928 76,702 43,386 24.99%
Tax -32,342 -30,531 -27,114 -20,149 -13,559 -12,555 -5,032 36.31%
NP 133,318 130,553 112,910 92,088 68,369 64,147 38,354 23.05%
-
NP to SH 141,063 127,389 107,428 87,402 61,694 59,220 36,502 25.24%
-
Tax Rate 19.52% 18.95% 19.36% 17.95% 16.55% 16.37% 11.60% -
Total Cost 1,423,268 1,003,343 720,586 775,108 678,185 545,868 270,827 31.82%
-
Net Worth 1,317,863 1,170,733 558,939 491,022 419,687 371,140 337,155 25.48%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 26,299 24,455 25,531 25,533 16,787 15,400 13,932 11.15%
Div Payout % 18.64% 19.20% 23.77% 29.21% 27.21% 26.00% 38.17% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,317,863 1,170,733 558,939 491,022 419,687 371,140 337,155 25.48%
NOSH 2,390,898 2,223,193 1,963,948 1,964,089 1,398,956 1,399,999 1,393,206 9.40%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.56% 11.51% 13.55% 10.62% 9.16% 10.52% 12.41% -
ROE 10.70% 10.88% 19.22% 17.80% 14.70% 15.96% 10.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 65.10 51.00 42.44 44.15 53.37 43.57 22.19 19.62%
EPS 5.90 5.73 5.47 4.45 4.41 4.23 2.62 14.47%
DPS 1.10 1.10 1.30 1.30 1.20 1.10 1.00 1.59%
NAPS 0.5512 0.5266 0.2846 0.25 0.30 0.2651 0.242 14.69%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.57 20.08 14.76 15.36 13.22 10.80 5.48 30.86%
EPS 2.50 2.26 1.90 1.55 1.09 1.05 0.65 25.14%
DPS 0.47 0.43 0.45 0.45 0.30 0.27 0.25 11.08%
NAPS 0.2334 0.2074 0.099 0.087 0.0743 0.0657 0.0597 25.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.36 2.17 2.32 1.10 0.85 1.42 1.55 -
P/RPS 3.62 4.25 5.47 2.49 1.59 3.26 6.98 -10.35%
P/EPS 40.00 37.87 42.41 24.72 19.27 33.57 59.16 -6.30%
EY 2.50 2.64 2.36 4.05 5.19 2.98 1.69 6.73%
DY 0.47 0.51 0.56 1.18 1.41 0.77 0.65 -5.25%
P/NAPS 4.28 4.12 8.15 4.40 2.83 5.36 6.40 -6.48%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 10/05/12 11/05/11 12/05/10 14/05/09 21/05/08 15/05/07 -
Price 2.79 2.22 2.70 1.07 1.15 1.52 1.80 -
P/RPS 4.29 4.35 6.36 2.42 2.15 3.49 8.11 -10.06%
P/EPS 47.29 38.74 49.36 24.04 26.08 35.93 68.70 -6.02%
EY 2.11 2.58 2.03 4.16 3.83 2.78 1.46 6.32%
DY 0.39 0.50 0.48 1.21 1.04 0.72 0.56 -5.84%
P/NAPS 5.06 4.22 9.49 4.28 3.83 5.73 7.44 -6.21%

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