[DIALOG] YoY Quarter Result on 30-Jun-2003 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

23-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- 30.27%

YoY- -15.71%

Quarter Report

KLSE Announcement Q4 FY03.doc

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	115,931	72,269	58,957	47,410	90,076	90,081	84,445	5.42%
YoY %	60.42%	22.58%	24.36%	-47.37%	-0.01%	6.67%	-	-
Horiz. %	137.29%	85.58%	69.82%	56.14%	106.67%	106.67%	100.00%	-
PBT	18,820	12,637	13,093	7,594	13,464	15,343	17,946	0.79%
YoY %	48.93%	-3.48%	72.41%	-43.60%	-12.25%	-14.50%	-	-
Horiz. %	104.87%	70.42%	72.96%	42.32%	75.03%	85.50%	100.00%	-
Tax	-3,213	-4,090	-2,482	226	-4,187	-5,069	-4,683	-6.08%
YoY %	21.44%	-64.79%	-1,198.23%	105.40%	17.40%	-8.24%	-	-
Horiz. %	68.61%	87.34%	53.00%	-4.83%	89.41%	108.24%	100.00%	-
NP	15,607	8,547	10,611	7,820	9,277	10,274	13,263	2.74%
YoY %	82.60%	-19.45%	35.69%	-15.71%	-9.70%	-22.54%	-	-
Horiz. %	117.67%	64.44%	80.00%	58.96%	69.95%	77.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,753	8,547	10,611	7,820	9,277	10,274	13,263	1.78%
YoY %	72.61%	-19.45%	35.69%	-15.71%	-9.70%	-22.54%	-	-
Horiz. %	111.23%	64.44%	80.00%	58.96%	69.95%	77.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.07%	32.37%	18.96%	-2.98%	31.10%	33.04%	26.09%	-
YoY %	-47.27%	70.73%	736.24%	-109.58%	-5.87%	26.64%	-	-
Horiz. %	65.43%	124.07%	72.67%	-11.42%	119.20%	126.64%	100.00%	-
Total Cost	100,324	63,722	48,346	39,590	80,799	79,807	71,182	5.88%
YoY %	57.44%	31.80%	22.12%	-51.00%	1.24%	12.12%	-	-
Horiz. %	140.94%	89.52%	67.92%	55.62%	113.51%	112.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,999	286,256	262,421	211,313	196,082	145,444	109,990	19.96%
YoY %	14.58%	9.08%	24.19%	7.77%	34.82%	32.23%	-	-
Horiz. %	298.21%	260.26%	238.59%	192.12%	178.27%	132.23%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	35,637	13,566	12,991	1,162	9,487	5,594	4,861	39.35%
YoY %	162.69%	4.43%	1,017.99%	-87.75%	69.59%	15.08%	-	-
Horiz. %	733.12%	279.08%	267.25%	23.90%	195.17%	115.08%	100.00%	-
Div Payout %	241.56%	158.73%	122.43%	14.86%	102.27%	54.45%	36.65%	-
YoY %	52.18%	29.65%	723.89%	-85.47%	87.82%	48.57%	-	-
Horiz. %	659.10%	433.10%	334.05%	40.55%	279.05%	148.57%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	327,999	286,256	262,421	211,313	196,082	145,444	109,990	19.96%
YoY %	14.58%	9.08%	24.19%	7.77%	34.82%	32.23%	-	-
Horiz. %	298.21%	260.26%	238.59%	192.12%	178.27%	132.23%	100.00%	-
NOSH	1,370,660	1,356,666	1,299,113	105,656	105,420	86,061	60,768	68.05%
YoY %	1.03%	4.43%	1,129.57%	0.22%	22.49%	41.62%	-	-
Horiz. %	2,255.56%	2,232.53%	2,137.82%	173.87%	173.48%	141.62%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	13.46%	11.83%	18.00%	16.49%	10.30%	11.41%	15.71%	-
YoY %	13.78%	-34.28%	9.16%	60.10%	-9.73%	-27.37%	-	-
Horiz. %	85.68%	75.30%	114.58%	104.96%	65.56%	72.63%	100.00%	-
ROE	4.50%	2.99%	4.04%	3.70%	4.73%	7.06%	12.06%	-
YoY %	50.50%	-25.99%	9.19%	-21.78%	-33.00%	-41.46%	-	-
Horiz. %	37.31%	24.79%	33.50%	30.68%	39.22%	58.54%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	8.46	5.33	4.54	44.87	85.44	104.67	138.96	-37.26%
YoY %	58.72%	17.40%	-89.88%	-47.48%	-18.37%	-24.68%	-	-
Horiz. %	6.09%	3.84%	3.27%	32.29%	61.49%	75.32%	100.00%	-
EPS	1.08	0.63	0.82	0.61	8.80	9.90	15.50	-35.83%
YoY %	71.43%	-23.17%	34.43%	-93.07%	-11.11%	-36.13%	-	-
Horiz. %	6.97%	4.06%	5.29%	3.94%	56.77%	63.87%	100.00%	-
DPS	2.60	1.00	1.00	1.10	9.00	6.50	8.00	-17.07%
YoY %	160.00%	0.00%	-9.09%	-87.78%	38.46%	-18.75%	-	-
Horiz. %	32.50%	12.50%	12.50%	13.75%	112.50%	81.25%	100.00%	-
NAPS	0.2393	0.211	0.202	2.00	1.86	1.69	1.81	-28.61%
YoY %	13.41%	4.46%	-89.90%	7.53%	10.06%	-6.63%	-	-
Horiz. %	13.22%	11.66%	11.16%	110.50%	102.76%	93.37%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 105,656
RPS	2.05	1.28	1.04	0.84	1.60	1.60	1.50	5.34%
YoY %	60.16%	23.08%	23.81%	-47.50%	0.00%	6.67%	-	-
Horiz. %	136.67%	85.33%	69.33%	56.00%	106.67%	106.67%	100.00%	-
EPS	0.26	0.15	0.19	0.14	0.16	0.18	0.23	2.06%
YoY %	73.33%	-21.05%	35.71%	-12.50%	-11.11%	-21.74%	-	-
Horiz. %	113.04%	65.22%	82.61%	60.87%	69.57%	78.26%	100.00%	-
DPS	0.63	0.24	0.23	0.02	0.17	0.10	0.09	38.28%
YoY %	162.50%	4.35%	1,050.00%	-88.24%	70.00%	11.11%	-	-
Horiz. %	700.00%	266.67%	255.56%	22.22%	188.89%	111.11%	100.00%	-
NAPS	0.0581	0.0507	0.0465	0.0374	0.0347	0.0258	0.0195	19.94%
YoY %	14.60%	9.03%	24.33%	7.78%	34.50%	32.31%	-	-
Horiz. %	297.95%	260.00%	238.46%	191.79%	177.95%	132.31%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.54	0.41	0.47	0.42	0.61	0.43	0.84	-
P/RPS	6.38	7.70	10.36	0.94	0.71	0.41	0.60	48.26%
YoY %	-17.14%	-25.68%	1,002.13%	32.39%	73.17%	-31.67%	-	-
Horiz. %	1,063.33%	1,283.33%	1,726.67%	156.67%	118.33%	68.33%	100.00%	-
P/EPS	50.17	65.08	57.54	5.67	6.93	3.60	3.85	53.37%
YoY %	-22.91%	13.10%	914.81%	-18.18%	92.50%	-6.49%	-	-
Horiz. %	1,303.12%	1,690.39%	1,494.55%	147.27%	180.00%	93.51%	100.00%	-
EY	1.99	1.54	1.74	17.62	14.43	27.76	25.98	-34.81%
YoY %	29.22%	-11.49%	-90.12%	22.11%	-48.02%	6.85%	-	-
Horiz. %	7.66%	5.93%	6.70%	67.82%	55.54%	106.85%	100.00%	-
DY	4.81	2.44	2.13	2.62	14.75	15.12	9.52	-10.75%
YoY %	97.13%	14.55%	-18.70%	-82.24%	-2.45%	58.82%	-	-
Horiz. %	50.53%	25.63%	22.37%	27.52%	154.94%	158.82%	100.00%	-
P/NAPS	2.26	1.94	2.33	0.21	0.33	0.25	0.46	30.36%
YoY %	16.49%	-16.74%	1,009.52%	-36.36%	32.00%	-45.65%	-	-
Horiz. %	491.30%	421.74%	506.52%	45.65%	71.74%	54.35%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	22/08/06	15/08/05	19/08/04	22/08/03	14/08/02	02/08/01	31/07/00	-
Price	0.58	0.41	0.41	0.50	0.60	0.48	0.89	-
P/RPS	6.86	7.70	9.03	1.11	0.70	0.46	0.64	48.46%
YoY %	-10.91%	-14.73%	713.51%	58.57%	52.17%	-28.12%	-	-
Horiz. %	1,071.88%	1,203.12%	1,410.94%	173.44%	109.38%	71.88%	100.00%	-
P/EPS	53.89	65.08	50.20	6.76	6.82	4.02	4.08	53.71%
YoY %	-17.19%	29.64%	642.60%	-0.88%	69.65%	-1.47%	-	-
Horiz. %	1,320.83%	1,595.10%	1,230.39%	165.69%	167.16%	98.53%	100.00%	-
EY	1.86	1.54	1.99	14.80	14.67	24.87	24.52	-34.92%
YoY %	20.78%	-22.61%	-86.55%	0.89%	-41.01%	1.43%	-	-
Horiz. %	7.59%	6.28%	8.12%	60.36%	59.83%	101.43%	100.00%	-
DY	4.48	2.44	2.44	2.20	15.00	13.54	8.99	-10.95%
YoY %	83.61%	0.00%	10.91%	-85.33%	10.78%	50.61%	-	-
Horiz. %	49.83%	27.14%	27.14%	24.47%	166.85%	150.61%	100.00%	-
P/NAPS	2.42	1.94	2.03	0.25	0.32	0.28	0.49	30.48%
YoY %	24.74%	-4.43%	712.00%	-21.88%	14.29%	-42.86%	-	-
Horiz. %	493.88%	395.92%	414.29%	51.02%	65.31%	57.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos