[DIALOG] YoY Quarter Result on 30-Jun-2009 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 45.39%

YoY- 84.89%

Quarter Report

Interim Financial Report - Q4 FY09.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	499,912	374,882	271,950	357,967	180,492	167,452	115,931	27.55%
YoY %	33.35%	37.85%	-24.03%	98.33%	7.79%	44.44%	-	-
Horiz. %	431.22%	323.37%	234.58%	308.78%	155.69%	144.44%	100.00%	-
PBT	63,834	60,483	37,777	41,528	20,484	15,584	18,820	22.55%
YoY %	5.54%	60.11%	-9.03%	102.73%	31.44%	-17.19%	-	-
Horiz. %	339.18%	321.38%	200.73%	220.66%	108.84%	82.81%	100.00%	-
Tax	-12,551	-13,268	-5,205	-8,412	-3,072	-2,354	-3,213	25.46%
YoY %	5.40%	-154.91%	38.12%	-173.83%	-30.50%	26.74%	-	-
Horiz. %	390.63%	412.95%	162.00%	261.81%	95.61%	73.26%	100.00%	-
NP	51,283	47,215	32,572	33,116	17,412	13,230	15,607	21.90%
YoY %	8.62%	44.96%	-1.64%	90.19%	31.61%	-15.23%	-	-
Horiz. %	328.59%	302.52%	208.70%	212.19%	111.57%	84.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,614	44,870	30,895	30,242	16,357	12,778	14,753	22.37%
YoY %	10.57%	45.23%	2.16%	84.89%	28.01%	-13.39%	-	-
Horiz. %	336.30%	304.14%	209.42%	204.99%	110.87%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.66%	21.94%	13.78%	20.26%	15.00%	15.11%	17.07%	-
YoY %	-10.39%	59.22%	-31.98%	35.07%	-0.73%	-11.48%	-	-
Horiz. %	115.17%	128.53%	80.73%	118.69%	87.87%	88.52%	100.00%	-
Total Cost	448,629	327,667	239,378	324,851	163,080	154,222	100,324	28.32%
YoY %	36.92%	36.88%	-26.31%	99.20%	5.74%	53.72%	-	-
Horiz. %	447.18%	326.61%	238.60%	323.80%	162.55%	153.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,221,921	583,900	480,529	307,717	378,025	319,339	327,999	24.48%
YoY %	109.27%	21.51%	56.16%	-18.60%	18.38%	-2.64%	-	-
Horiz. %	372.54%	178.02%	146.50%	93.82%	115.25%	97.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	47,251	35,423	35,638	33,569	27,877	16,446	35,637	4.80%
YoY %	33.39%	-0.60%	6.16%	20.42%	69.51%	-53.85%	-	-
Horiz. %	132.59%	99.40%	100.00%	94.20%	78.22%	46.15%	100.00%	-
Div Payout %	95.24%	78.95%	115.35%	111.00%	170.43%	128.71%	241.56%	-
YoY %	20.63%	-31.56%	3.92%	-34.87%	32.41%	-46.72%	-	-
Horiz. %	39.43%	32.68%	47.75%	45.95%	70.55%	53.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,221,921	583,900	480,529	307,717	378,025	319,339	327,999	24.48%
YoY %	109.27%	21.51%	56.16%	-18.60%	18.38%	-2.64%	-	-
Horiz. %	372.54%	178.02%	146.50%	93.82%	115.25%	97.36%	100.00%	-
NOSH	2,362,571	1,967,982	1,979,930	1,398,715	1,393,898	1,370,555	1,370,660	9.48%
YoY %	20.05%	-0.60%	41.55%	0.35%	1.70%	-0.01%	-	-
Horiz. %	172.37%	143.58%	144.45%	102.05%	101.70%	99.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.26%	12.59%	11.98%	9.25%	9.65%	7.90%	13.46%	-
YoY %	-18.51%	5.09%	29.51%	-4.15%	22.15%	-41.31%	-	-
Horiz. %	76.23%	93.54%	89.00%	68.72%	71.69%	58.69%	100.00%	-
ROE	4.06%	7.68%	6.43%	9.83%	4.33%	4.00%	4.50%	-
YoY %	-47.14%	19.44%	-34.59%	127.02%	8.25%	-11.11%	-	-
Horiz. %	90.22%	170.67%	142.89%	218.44%	96.22%	88.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	21.16	19.05	13.74	25.59	12.95	12.22	8.46	16.49%
YoY %	11.08%	38.65%	-46.31%	97.61%	5.97%	44.44%	-	-
Horiz. %	250.12%	225.18%	162.41%	302.48%	153.07%	144.44%	100.00%	-
EPS	2.10	2.28	1.56	1.54	1.18	0.90	1.08	11.70%
YoY %	-7.89%	46.15%	1.30%	30.51%	31.11%	-16.67%	-	-
Horiz. %	194.44%	211.11%	144.44%	142.59%	109.26%	83.33%	100.00%	-
DPS	2.00	1.80	1.80	2.40	2.00	1.20	2.60	-4.27%
YoY %	11.11%	0.00%	-25.00%	20.00%	66.67%	-53.85%	-	-
Horiz. %	76.92%	69.23%	69.23%	92.31%	76.92%	46.15%	100.00%	-
NAPS	0.5172	0.2967	0.2427	0.22	0.2712	0.233	0.2393	13.69%
YoY %	74.32%	22.25%	10.32%	-18.88%	16.39%	-2.63%	-	-
Horiz. %	216.13%	123.99%	101.42%	91.93%	113.33%	97.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,398,715
RPS	8.85	6.64	4.82	6.34	3.20	2.97	2.05	27.57%
YoY %	33.28%	37.76%	-23.97%	98.12%	7.74%	44.88%	-	-
Horiz. %	431.71%	323.90%	235.12%	309.27%	156.10%	144.88%	100.00%	-
EPS	0.88	0.79	0.55	0.54	0.29	0.23	0.26	22.50%
YoY %	11.39%	43.64%	1.85%	86.21%	26.09%	-11.54%	-	-
Horiz. %	338.46%	303.85%	211.54%	207.69%	111.54%	88.46%	100.00%	-
DPS	0.84	0.63	0.63	0.59	0.49	0.29	0.63	4.90%
YoY %	33.33%	0.00%	6.78%	20.41%	68.97%	-53.97%	-	-
Horiz. %	133.33%	100.00%	100.00%	93.65%	77.78%	46.03%	100.00%	-
NAPS	0.2164	0.1034	0.0851	0.0545	0.067	0.0566	0.0581	24.47%
YoY %	109.28%	21.50%	56.15%	-18.66%	18.37%	-2.58%	-	-
Horiz. %	372.46%	177.97%	146.47%	93.80%	115.32%	97.42%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.35	2.76	1.05	1.09	1.34	1.88	0.54	-
P/RPS	11.11	14.49	7.64	4.26	10.35	15.39	6.38	9.67%
YoY %	-23.33%	89.66%	79.34%	-58.84%	-32.75%	141.22%	-	-
Horiz. %	174.14%	227.12%	119.75%	66.77%	162.23%	241.22%	100.00%	-
P/EPS	111.90	121.05	67.29	50.41	114.19	201.65	50.17	14.29%
YoY %	-7.56%	79.89%	33.49%	-55.85%	-43.37%	301.93%	-	-
Horiz. %	223.04%	241.28%	134.12%	100.48%	227.61%	401.93%	100.00%	-
EY	0.89	0.83	1.49	1.98	0.88	0.50	1.99	-12.54%
YoY %	7.23%	-44.30%	-24.75%	125.00%	76.00%	-74.87%	-	-
Horiz. %	44.72%	41.71%	74.87%	99.50%	44.22%	25.13%	100.00%	-
DY	0.85	0.65	1.71	2.20	1.49	0.64	4.81	-25.06%
YoY %	30.77%	-61.99%	-22.27%	47.65%	132.81%	-86.69%	-	-
Horiz. %	17.67%	13.51%	35.55%	45.74%	30.98%	13.31%	100.00%	-
P/NAPS	4.54	9.30	4.33	4.95	4.94	8.07	2.26	12.31%
YoY %	-51.18%	114.78%	-12.53%	0.20%	-38.79%	257.08%	-	-
Horiz. %	200.88%	411.50%	191.59%	219.03%	218.58%	357.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	12/08/11	19/08/10	19/08/09	21/08/08	21/08/07	22/08/06	-
Price	2.43	2.52	1.10	1.16	1.10	1.58	0.58	-
P/RPS	11.48	13.23	8.01	4.53	8.50	12.93	6.86	8.95%
YoY %	-13.23%	65.17%	76.82%	-46.71%	-34.26%	88.48%	-	-
Horiz. %	167.35%	192.86%	116.76%	66.03%	123.91%	188.48%	100.00%	-
P/EPS	115.71	110.53	70.49	53.65	93.74	169.47	53.89	13.56%
YoY %	4.69%	56.80%	31.39%	-42.77%	-44.69%	214.47%	-	-
Horiz. %	214.72%	205.10%	130.80%	99.55%	173.95%	314.47%	100.00%	-
EY	0.86	0.90	1.42	1.86	1.07	0.59	1.86	-12.05%
YoY %	-4.44%	-36.62%	-23.66%	73.83%	81.36%	-68.28%	-	-
Horiz. %	46.24%	48.39%	76.34%	100.00%	57.53%	31.72%	100.00%	-
DY	0.82	0.71	1.64	2.07	1.82	0.76	4.48	-24.62%
YoY %	15.49%	-56.71%	-20.77%	13.74%	139.47%	-83.04%	-	-
Horiz. %	18.30%	15.85%	36.61%	46.21%	40.62%	16.96%	100.00%	-
P/NAPS	4.70	8.49	4.53	5.27	4.06	6.78	2.42	11.68%
YoY %	-44.64%	87.42%	-14.04%	29.80%	-40.12%	180.17%	-	-
Horiz. %	194.21%	350.83%	187.19%	217.77%	167.77%	280.17%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:40:00

EMA 5

5 Mins

SELL

2024-07-03 15:40:00

EMA 5

10 Mins

BUY

2024-07-03 15:40:00

EMA 5

5 Mins

BUY

2024-07-03 15:00:00

EMA 5

10 Mins

SELL

2024-07-03 15:00:00

TURTLE SYSTEM 55

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

886

PTRANS

PERAK TRANSIT BERHAD

856

MPI

MALAYSIAN PACIFIC INDUSTRIES

816

HLIND

HONG LEONG INDUSTRIES BHD

716

YTLPOWR

YTL POWER INTERNATIONAL BHD

680

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

549

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

515

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More