[DIALOG] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 54.66%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,763,505 1,937,113 2,503,453 2,423,939 1,817,394 1,781,599 1,907,956 -1.30%
PBT 558,114 478,264 479,263 326,880 278,487 280,670 209,876 17.68%
Tax -77,600 -74,713 -72,446 -54,646 -55,371 -60,609 -36,293 13.48%
NP 480,514 403,551 406,817 272,234 223,116 220,061 173,583 18.47%
-
NP to SH 473,687 395,128 395,525 267,096 216,997 211,498 163,633 19.36%
-
Tax Rate 13.90% 15.62% 15.12% 16.72% 19.88% 21.59% 17.29% -
Total Cost 1,282,991 1,533,562 2,096,636 2,151,705 1,594,278 1,561,538 1,734,373 -4.89%
-
Net Worth 4,070,857 3,749,474 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 17.73%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 67,659 84,574 78,936 64,103 51,421 49,415 26,626 16.79%
Div Payout % 14.28% 21.40% 19.96% 24.00% 23.70% 23.36% 16.27% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,070,857 3,749,474 3,484,473 2,906,004 2,324,233 1,912,376 1,527,402 17.73%
NOSH 5,641,642 5,641,642 5,641,642 5,341,920 5,142,109 4,941,541 2,420,606 15.13%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 27.25% 20.83% 16.25% 11.23% 12.28% 12.35% 9.10% -
ROE 11.64% 10.54% 11.35% 9.19% 9.34% 11.06% 10.71% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.28 34.36 44.40 45.38 35.34 36.05 78.82 -14.26%
EPS 8.40 7.01 7.02 5.00 4.22 4.28 6.76 3.68%
DPS 1.20 1.50 1.40 1.20 1.00 1.00 1.10 1.45%
NAPS 0.722 0.665 0.618 0.544 0.452 0.387 0.631 2.26%
Adjusted Per Share Value based on latest NOSH - 5,425,402
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.24 34.31 44.34 42.93 32.19 31.56 33.79 -1.29%
EPS 8.39 7.00 7.01 4.73 3.84 3.75 2.90 19.35%
DPS 1.20 1.50 1.40 1.14 0.91 0.88 0.47 16.89%
NAPS 0.721 0.6641 0.6172 0.5147 0.4117 0.3387 0.2705 17.73%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.04 3.17 3.07 1.77 1.60 1.58 3.59 -
P/RPS 9.72 9.23 6.91 3.90 4.53 4.38 4.55 13.47%
P/EPS 36.19 45.23 43.76 35.40 37.91 36.92 53.11 -6.18%
EY 2.76 2.21 2.29 2.82 2.64 2.71 1.88 6.60%
DY 0.39 0.47 0.46 0.68 0.62 0.63 0.31 3.89%
P/NAPS 4.21 4.77 4.97 3.25 3.54 4.08 5.69 -4.89%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 14/05/20 14/05/19 16/05/18 16/05/17 18/05/16 12/05/15 15/05/14 -
Price 3.33 3.07 3.32 1.90 1.54 1.60 3.73 -
P/RPS 10.65 8.94 7.48 4.19 4.36 4.44 4.73 14.47%
P/EPS 39.64 43.81 47.33 38.00 36.49 37.38 55.18 -5.35%
EY 2.52 2.28 2.11 2.63 2.74 2.68 1.81 5.66%
DY 0.36 0.49 0.42 0.63 0.65 0.62 0.29 3.66%
P/NAPS 4.61 4.62 5.37 3.49 3.41 4.13 5.91 -4.05%

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