[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 49.59%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,817,394 1,781,599 1,907,956 1,556,586 1,133,896 833,496 867,196 13.11%
PBT 278,487 280,670 209,876 165,660 161,084 140,024 112,237 16.33%
Tax -55,371 -60,609 -36,293 -32,342 -30,531 -27,114 -20,149 18.33%
NP 223,116 220,061 173,583 133,318 130,553 112,910 92,088 15.87%
-
NP to SH 216,997 211,498 163,633 141,063 127,389 107,428 87,402 16.34%
-
Tax Rate 19.88% 21.59% 17.29% 19.52% 18.95% 19.36% 17.95% -
Total Cost 1,594,278 1,561,538 1,734,373 1,423,268 1,003,343 720,586 775,108 12.75%
-
Net Worth 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 558,939 491,022 29.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 51,421 49,415 26,626 26,299 24,455 25,531 25,533 12.36%
Div Payout % 23.70% 23.36% 16.27% 18.64% 19.20% 23.77% 29.21% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 558,939 491,022 29.54%
NOSH 5,142,109 4,941,541 2,420,606 2,390,898 2,223,193 1,963,948 1,964,089 17.38%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.28% 12.35% 9.10% 8.56% 11.51% 13.55% 10.62% -
ROE 9.34% 11.06% 10.71% 10.70% 10.88% 19.22% 17.80% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.34 36.05 78.82 65.10 51.00 42.44 44.15 -3.63%
EPS 4.22 4.28 6.76 5.90 5.73 5.47 4.45 -0.87%
DPS 1.00 1.00 1.10 1.10 1.10 1.30 1.30 -4.27%
NAPS 0.452 0.387 0.631 0.5512 0.5266 0.2846 0.25 10.36%
Adjusted Per Share Value based on latest NOSH - 2,398,051
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.19 31.56 33.79 27.57 20.08 14.76 15.36 13.11%
EPS 3.84 3.75 2.90 2.50 2.26 1.90 1.55 16.30%
DPS 0.91 0.88 0.47 0.47 0.43 0.45 0.45 12.44%
NAPS 0.4117 0.3387 0.2705 0.2334 0.2074 0.099 0.087 29.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.60 1.58 3.59 2.36 2.17 2.32 1.10 -
P/RPS 4.53 4.38 4.55 3.62 4.25 5.47 2.49 10.47%
P/EPS 37.91 36.92 53.11 40.00 37.87 42.41 24.72 7.37%
EY 2.64 2.71 1.88 2.50 2.64 2.36 4.05 -6.87%
DY 0.62 0.63 0.31 0.47 0.51 0.56 1.18 -10.16%
P/NAPS 3.54 4.08 5.69 4.28 4.12 8.15 4.40 -3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 12/05/10 -
Price 1.54 1.60 3.73 2.79 2.22 2.70 1.07 -
P/RPS 4.36 4.44 4.73 4.29 4.35 6.36 2.42 10.29%
P/EPS 36.49 37.38 55.18 47.29 38.74 49.36 24.04 7.19%
EY 2.74 2.68 1.81 2.11 2.58 2.03 4.16 -6.71%
DY 0.65 0.62 0.29 0.39 0.50 0.48 1.21 -9.82%
P/NAPS 3.41 4.13 5.91 5.06 4.22 9.49 4.28 -3.71%

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