[DIALOG] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 19.86%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 576,584 643,734 680,594 499,912 374,882 271,950 357,967 8.26%
PBT 89,825 66,626 66,672 63,834 60,483 37,777 41,528 13.71%
Tax -24,588 -11,436 -14,683 -12,551 -13,268 -5,205 -8,412 19.56%
NP 65,237 55,190 51,989 51,283 47,215 32,572 33,116 11.95%
-
NP to SH 63,632 52,236 52,235 49,614 44,870 30,895 30,242 13.19%
-
Tax Rate 27.37% 17.16% 22.02% 19.66% 21.94% 13.78% 20.26% -
Total Cost 511,347 588,544 628,605 448,629 327,667 239,378 324,851 7.85%
-
Net Worth 2,009,963 1,564,650 1,360,035 1,221,921 583,900 480,529 307,717 36.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 60,601 26,725 52,957 47,251 35,423 35,638 33,569 10.34%
Div Payout % 95.24% 51.16% 101.38% 95.24% 78.95% 115.35% 111.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,009,963 1,564,650 1,360,035 1,221,921 583,900 480,529 307,717 36.70%
NOSH 5,050,158 2,429,581 2,407,142 2,362,571 1,967,982 1,979,930 1,398,715 23.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.31% 8.57% 7.64% 10.26% 12.59% 11.98% 9.25% -
ROE 3.17% 3.34% 3.84% 4.06% 7.68% 6.43% 9.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.42 26.50 28.27 21.16 19.05 13.74 25.59 -12.57%
EPS 1.26 2.15 2.17 2.10 2.28 1.56 1.54 -3.28%
DPS 1.20 1.10 2.20 2.00 1.80 1.80 2.40 -10.90%
NAPS 0.398 0.644 0.565 0.5172 0.2967 0.2427 0.22 10.38%
Adjusted Per Share Value based on latest NOSH - 2,362,571
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.21 11.40 12.05 8.85 6.64 4.82 6.34 8.26%
EPS 1.13 0.93 0.93 0.88 0.79 0.55 0.54 13.08%
DPS 1.07 0.47 0.94 0.84 0.63 0.63 0.59 10.42%
NAPS 0.356 0.2771 0.2409 0.2164 0.1034 0.0851 0.0545 36.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.59 3.79 2.82 2.35 2.76 1.05 1.09 -
P/RPS 13.93 14.30 9.97 11.11 14.49 7.64 4.26 21.81%
P/EPS 126.19 176.28 129.95 111.90 121.05 67.29 50.41 16.51%
EY 0.79 0.57 0.77 0.89 0.83 1.49 1.98 -14.19%
DY 0.75 0.29 0.78 0.85 0.65 1.71 2.20 -16.41%
P/NAPS 3.99 5.89 4.99 4.54 9.30 4.33 4.95 -3.52%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 20/08/13 13/08/12 12/08/11 19/08/10 19/08/09 -
Price 1.50 1.77 2.68 2.43 2.52 1.10 1.16 -
P/RPS 13.14 6.68 9.48 11.48 13.23 8.01 4.53 19.41%
P/EPS 119.05 82.33 123.50 115.71 110.53 70.49 53.65 14.20%
EY 0.84 1.21 0.81 0.86 0.90 1.42 1.86 -12.40%
DY 0.80 0.62 0.82 0.82 0.71 1.64 2.07 -14.64%
P/NAPS 3.77 2.75 4.74 4.70 8.49 4.53 5.27 -5.42%

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