[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 63.13%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,503,453 2,423,939 1,817,394 1,781,599 1,907,956 1,556,586 1,133,896 14.10%
PBT 479,263 326,880 278,487 280,670 209,876 165,660 161,084 19.91%
Tax -72,446 -54,646 -55,371 -60,609 -36,293 -32,342 -30,531 15.48%
NP 406,817 272,234 223,116 220,061 173,583 133,318 130,553 20.84%
-
NP to SH 395,525 267,096 216,997 211,498 163,633 141,063 127,389 20.77%
-
Tax Rate 15.12% 16.72% 19.88% 21.59% 17.29% 19.52% 18.95% -
Total Cost 2,096,636 2,151,705 1,594,278 1,561,538 1,734,373 1,423,268 1,003,343 13.06%
-
Net Worth 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 19.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 78,936 64,103 51,421 49,415 26,626 26,299 24,455 21.55%
Div Payout % 19.96% 24.00% 23.70% 23.36% 16.27% 18.64% 19.20% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 1,317,863 1,170,733 19.92%
NOSH 5,641,642 5,341,920 5,142,109 4,941,541 2,420,606 2,390,898 2,223,193 16.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.25% 11.23% 12.28% 12.35% 9.10% 8.56% 11.51% -
ROE 11.35% 9.19% 9.34% 11.06% 10.71% 10.70% 10.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.40 45.38 35.34 36.05 78.82 65.10 51.00 -2.28%
EPS 7.02 5.00 4.22 4.28 6.76 5.90 5.73 3.44%
DPS 1.40 1.20 1.00 1.00 1.10 1.10 1.10 4.09%
NAPS 0.618 0.544 0.452 0.387 0.631 0.5512 0.5266 2.70%
Adjusted Per Share Value based on latest NOSH - 4,960,424
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.34 42.93 32.19 31.56 33.79 27.57 20.08 14.10%
EPS 7.01 4.73 3.84 3.75 2.90 2.50 2.26 20.75%
DPS 1.40 1.14 0.91 0.88 0.47 0.47 0.43 21.73%
NAPS 0.6172 0.5147 0.4117 0.3387 0.2705 0.2334 0.2074 19.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.07 1.77 1.60 1.58 3.59 2.36 2.17 -
P/RPS 6.91 3.90 4.53 4.38 4.55 3.62 4.25 8.43%
P/EPS 43.76 35.40 37.91 36.92 53.11 40.00 37.87 2.43%
EY 2.29 2.82 2.64 2.71 1.88 2.50 2.64 -2.34%
DY 0.46 0.68 0.62 0.63 0.31 0.47 0.51 -1.70%
P/NAPS 4.97 3.25 3.54 4.08 5.69 4.28 4.12 3.17%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 16/05/17 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 -
Price 3.32 1.90 1.54 1.60 3.73 2.79 2.22 -
P/RPS 7.48 4.19 4.36 4.44 4.73 4.29 4.35 9.45%
P/EPS 47.33 38.00 36.49 37.38 55.18 47.29 38.74 3.39%
EY 2.11 2.63 2.74 2.68 1.81 2.11 2.58 -3.29%
DY 0.42 0.63 0.65 0.62 0.29 0.39 0.50 -2.86%
P/NAPS 5.37 3.49 3.41 4.13 5.91 5.06 4.22 4.09%

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