[DIALOG] YoY Quarter Result on 30-Jun-2017 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 9.69%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 539,943 449,340 607,126 968,945 717,089 576,584 643,734 -2.88%
PBT 189,165 174,732 148,829 121,888 90,239 89,825 66,626 18.97%
Tax -21,584 -25,966 -27,353 -21,008 -12,006 -24,588 -11,436 11.15%
NP 167,581 148,766 121,476 100,880 78,233 65,237 55,190 20.31%
-
NP to SH 156,676 140,708 114,846 103,548 77,932 63,632 52,236 20.06%
-
Tax Rate 11.41% 14.86% 18.38% 17.24% 13.30% 27.37% 17.16% -
Total Cost 372,362 300,574 485,650 868,065 638,856 511,347 588,544 -7.33%
-
Net Worth 4,132,878 3,788,942 3,501,388 3,183,550 2,459,070 2,009,963 1,564,650 17.55%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 107,127 129,681 101,489 79,864 63,188 60,601 26,725 26.01%
Div Payout % 68.38% 92.16% 88.37% 77.13% 81.08% 95.24% 51.16% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 4,132,878 3,788,942 3,501,388 3,183,550 2,459,070 2,009,963 1,564,650 17.55%
NOSH 5,641,642 5,641,642 5,641,642 5,507,872 5,265,675 5,050,158 2,429,581 15.05%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 31.04% 33.11% 20.01% 10.41% 10.91% 11.31% 8.57% -
ROE 3.79% 3.71% 3.28% 3.25% 3.17% 3.17% 3.34% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.58 7.97 10.77 17.59 13.62 11.42 26.50 -15.58%
EPS 2.78 2.50 2.04 1.88 1.48 1.26 2.15 4.37%
DPS 1.90 2.30 1.80 1.45 1.20 1.20 1.10 9.52%
NAPS 0.733 0.672 0.621 0.578 0.467 0.398 0.644 2.17%
Adjusted Per Share Value based on latest NOSH - 5,507,872
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.56 7.96 10.75 17.16 12.70 10.21 11.40 -2.88%
EPS 2.77 2.49 2.03 1.83 1.38 1.13 0.93 19.92%
DPS 1.90 2.30 1.80 1.41 1.12 1.07 0.47 26.18%
NAPS 0.732 0.6711 0.6202 0.5639 0.4355 0.356 0.2771 17.55%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.61 3.26 3.09 1.92 1.54 1.59 3.79 -
P/RPS 37.70 40.91 28.70 10.91 11.31 13.93 14.30 17.51%
P/EPS 129.91 130.63 151.70 102.13 104.05 126.19 176.28 -4.95%
EY 0.77 0.77 0.66 0.98 0.96 0.79 0.57 5.13%
DY 0.53 0.71 0.58 0.76 0.78 0.75 0.29 10.56%
P/NAPS 4.92 4.85 4.98 3.32 3.30 3.99 5.89 -2.95%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 15/08/19 16/08/18 16/08/17 18/08/16 20/08/15 21/08/14 -
Price 3.66 3.52 3.35 1.93 1.53 1.50 1.77 -
P/RPS 38.22 44.17 31.11 10.97 11.23 13.14 6.68 33.70%
P/EPS 131.71 141.05 164.47 102.66 103.38 119.05 82.33 8.13%
EY 0.76 0.71 0.61 0.97 0.97 0.84 1.21 -7.45%
DY 0.52 0.65 0.54 0.75 0.78 0.80 0.62 -2.88%
P/NAPS 4.99 5.24 5.39 3.34 3.28 3.77 2.75 10.43%

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