[DIALOG] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -2.97%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 680,594 499,912 374,882 271,950 357,967 180,492 167,452 26.30%
PBT 66,672 63,834 60,483 37,777 41,528 20,484 15,584 27.38%
Tax -14,683 -12,551 -13,268 -5,205 -8,412 -3,072 -2,354 35.63%
NP 51,989 51,283 47,215 32,572 33,116 17,412 13,230 25.59%
-
NP to SH 52,235 49,614 44,870 30,895 30,242 16,357 12,778 26.42%
-
Tax Rate 22.02% 19.66% 21.94% 13.78% 20.26% 15.00% 15.11% -
Total Cost 628,605 448,629 327,667 239,378 324,851 163,080 154,222 26.36%
-
Net Worth 1,360,035 1,221,921 583,900 480,529 307,717 378,025 319,339 27.28%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 52,957 47,251 35,423 35,638 33,569 27,877 16,446 21.49%
Div Payout % 101.38% 95.24% 78.95% 115.35% 111.00% 170.43% 128.71% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,360,035 1,221,921 583,900 480,529 307,717 378,025 319,339 27.28%
NOSH 2,407,142 2,362,571 1,967,982 1,979,930 1,398,715 1,393,898 1,370,555 9.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.64% 10.26% 12.59% 11.98% 9.25% 9.65% 7.90% -
ROE 3.84% 4.06% 7.68% 6.43% 9.83% 4.33% 4.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.27 21.16 19.05 13.74 25.59 12.95 12.22 14.98%
EPS 2.17 2.10 2.28 1.56 1.54 1.18 0.90 15.78%
DPS 2.20 2.00 1.80 1.80 2.40 2.00 1.20 10.61%
NAPS 0.565 0.5172 0.2967 0.2427 0.22 0.2712 0.233 15.89%
Adjusted Per Share Value based on latest NOSH - 1,979,930
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.05 8.85 6.64 4.82 6.34 3.20 2.97 26.26%
EPS 0.93 0.88 0.79 0.55 0.54 0.29 0.23 26.19%
DPS 0.94 0.84 0.63 0.63 0.59 0.49 0.29 21.63%
NAPS 0.2409 0.2164 0.1034 0.0851 0.0545 0.067 0.0566 27.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.82 2.35 2.76 1.05 1.09 1.34 1.88 -
P/RPS 9.97 11.11 14.49 7.64 4.26 10.35 15.39 -6.97%
P/EPS 129.95 111.90 121.05 67.29 50.41 114.19 201.65 -7.05%
EY 0.77 0.89 0.83 1.49 1.98 0.88 0.50 7.45%
DY 0.78 0.85 0.65 1.71 2.20 1.49 0.64 3.34%
P/NAPS 4.99 4.54 9.30 4.33 4.95 4.94 8.07 -7.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 13/08/12 12/08/11 19/08/10 19/08/09 21/08/08 21/08/07 -
Price 2.68 2.43 2.52 1.10 1.16 1.10 1.58 -
P/RPS 9.48 11.48 13.23 8.01 4.53 8.50 12.93 -5.03%
P/EPS 123.50 115.71 110.53 70.49 53.65 93.74 169.47 -5.13%
EY 0.81 0.86 0.90 1.42 1.86 1.07 0.59 5.41%
DY 0.82 0.82 0.71 1.64 2.07 1.82 0.76 1.27%
P/NAPS 4.74 4.70 8.49 4.53 5.27 4.06 6.78 -5.78%

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