[DIALOG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.7%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 717,089 576,584 643,734 680,594 499,912 374,882 271,950 17.52%
PBT 90,239 89,825 66,626 66,672 63,834 60,483 37,777 15.60%
Tax -12,006 -24,588 -11,436 -14,683 -12,551 -13,268 -5,205 14.93%
NP 78,233 65,237 55,190 51,989 51,283 47,215 32,572 15.70%
-
NP to SH 77,932 63,632 52,236 52,235 49,614 44,870 30,895 16.65%
-
Tax Rate 13.30% 27.37% 17.16% 22.02% 19.66% 21.94% 13.78% -
Total Cost 638,856 511,347 588,544 628,605 448,629 327,667 239,378 17.75%
-
Net Worth 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 583,900 480,529 31.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 63,188 60,601 26,725 52,957 47,251 35,423 35,638 10.00%
Div Payout % 81.08% 95.24% 51.16% 101.38% 95.24% 78.95% 115.35% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 583,900 480,529 31.24%
NOSH 5,265,675 5,050,158 2,429,581 2,407,142 2,362,571 1,967,982 1,979,930 17.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.91% 11.31% 8.57% 7.64% 10.26% 12.59% 11.98% -
ROE 3.17% 3.17% 3.34% 3.84% 4.06% 7.68% 6.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.62 11.42 26.50 28.27 21.16 19.05 13.74 -0.14%
EPS 1.48 1.26 2.15 2.17 2.10 2.28 1.56 -0.87%
DPS 1.20 1.20 1.10 2.20 2.00 1.80 1.80 -6.52%
NAPS 0.467 0.398 0.644 0.565 0.5172 0.2967 0.2427 11.51%
Adjusted Per Share Value based on latest NOSH - 2,407,142
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.70 10.21 11.40 12.05 8.85 6.64 4.82 17.50%
EPS 1.38 1.13 0.93 0.93 0.88 0.79 0.55 16.55%
DPS 1.12 1.07 0.47 0.94 0.84 0.63 0.63 10.05%
NAPS 0.4355 0.356 0.2771 0.2409 0.2164 0.1034 0.0851 31.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.54 1.59 3.79 2.82 2.35 2.76 1.05 -
P/RPS 11.31 13.93 14.30 9.97 11.11 14.49 7.64 6.75%
P/EPS 104.05 126.19 176.28 129.95 111.90 121.05 67.29 7.52%
EY 0.96 0.79 0.57 0.77 0.89 0.83 1.49 -7.05%
DY 0.78 0.75 0.29 0.78 0.85 0.65 1.71 -12.25%
P/NAPS 3.30 3.99 5.89 4.99 4.54 9.30 4.33 -4.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 21/08/14 20/08/13 13/08/12 12/08/11 19/08/10 -
Price 1.53 1.50 1.77 2.68 2.43 2.52 1.10 -
P/RPS 11.23 13.14 6.68 9.48 11.48 13.23 8.01 5.78%
P/EPS 103.38 119.05 82.33 123.50 115.71 110.53 70.49 6.58%
EY 0.97 0.84 1.21 0.81 0.86 0.90 1.42 -6.14%
DY 0.78 0.80 0.62 0.82 0.82 0.71 1.64 -11.63%
P/NAPS 3.28 3.77 2.75 4.74 4.70 8.49 4.53 -5.23%

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