[DIALOG] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 16.25%
YoY- 35.69%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 167,452 115,931 72,269 58,957 47,410 90,076 90,081 10.88%
PBT 15,584 18,820 12,637 13,093 7,594 13,464 15,343 0.25%
Tax -2,354 -3,213 -4,090 -2,482 226 -4,187 -5,069 -11.99%
NP 13,230 15,607 8,547 10,611 7,820 9,277 10,274 4.30%
-
NP to SH 12,778 14,753 8,547 10,611 7,820 9,277 10,274 3.70%
-
Tax Rate 15.11% 17.07% 32.37% 18.96% -2.98% 31.10% 33.04% -
Total Cost 154,222 100,324 63,722 48,346 39,590 80,799 79,807 11.59%
-
Net Worth 319,339 327,999 286,256 262,421 211,313 196,082 145,444 13.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,446 35,637 13,566 12,991 1,162 9,487 5,594 19.67%
Div Payout % 128.71% 241.56% 158.73% 122.43% 14.86% 102.27% 54.45% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 319,339 327,999 286,256 262,421 211,313 196,082 145,444 13.99%
NOSH 1,370,555 1,370,660 1,356,666 1,299,113 105,656 105,420 86,061 58.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.90% 13.46% 11.83% 18.00% 16.49% 10.30% 11.41% -
ROE 4.00% 4.50% 2.99% 4.04% 3.70% 4.73% 7.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.22 8.46 5.33 4.54 44.87 85.44 104.67 -30.07%
EPS 0.90 1.08 0.63 0.82 0.61 8.80 9.90 -32.93%
DPS 1.20 2.60 1.00 1.00 1.10 9.00 6.50 -24.53%
NAPS 0.233 0.2393 0.211 0.202 2.00 1.86 1.69 -28.11%
Adjusted Per Share Value based on latest NOSH - 1,299,113
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.97 2.05 1.28 1.04 0.84 1.60 1.60 10.85%
EPS 0.23 0.26 0.15 0.19 0.14 0.16 0.18 4.16%
DPS 0.29 0.63 0.24 0.23 0.02 0.17 0.10 19.40%
NAPS 0.0566 0.0581 0.0507 0.0465 0.0374 0.0347 0.0258 13.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.88 0.54 0.41 0.47 0.42 0.61 0.43 -
P/RPS 15.39 6.38 7.70 10.36 0.94 0.71 0.41 82.93%
P/EPS 201.65 50.17 65.08 57.54 5.67 6.93 3.60 95.54%
EY 0.50 1.99 1.54 1.74 17.62 14.43 27.76 -48.78%
DY 0.64 4.81 2.44 2.13 2.62 14.75 15.12 -40.95%
P/NAPS 8.07 2.26 1.94 2.33 0.21 0.33 0.25 78.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 15/08/05 19/08/04 22/08/03 14/08/02 02/08/01 -
Price 1.58 0.58 0.41 0.41 0.50 0.60 0.48 -
P/RPS 12.93 6.86 7.70 9.03 1.11 0.70 0.46 74.32%
P/EPS 169.47 53.89 65.08 50.20 6.76 6.82 4.02 86.50%
EY 0.59 1.86 1.54 1.99 14.80 14.67 24.87 -46.38%
DY 0.76 4.48 2.44 2.44 2.20 15.00 13.54 -38.10%
P/NAPS 6.78 2.42 1.94 2.03 0.25 0.32 0.28 70.04%

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