[DIALOG] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -3.36%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 522,139 539,943 449,340 607,126 968,945 717,089 576,584 -1.63%
PBT 155,377 189,165 174,732 148,829 121,888 90,239 89,825 9.55%
Tax -14,951 -21,584 -25,966 -27,353 -21,008 -12,006 -24,588 -7.94%
NP 140,426 167,581 148,766 121,476 100,880 78,233 65,237 13.61%
-
NP to SH 138,542 156,676 140,708 114,846 103,548 77,932 63,632 13.83%
-
Tax Rate 9.62% 11.41% 14.86% 18.38% 17.24% 13.30% 27.37% -
Total Cost 381,713 372,362 300,574 485,650 868,065 638,856 511,347 -4.75%
-
Net Worth 4,598,505 4,132,878 3,788,942 3,501,388 3,183,550 2,459,070 2,009,963 14.77%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 107,204 107,127 129,681 101,489 79,864 63,188 60,601 9.96%
Div Payout % 77.38% 68.38% 92.16% 88.37% 77.13% 81.08% 95.24% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,598,505 4,132,878 3,788,942 3,501,388 3,183,550 2,459,070 2,009,963 14.77%
NOSH 5,645,732 5,641,642 5,641,642 5,641,642 5,507,872 5,265,675 5,050,158 1.87%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 26.89% 31.04% 33.11% 20.01% 10.41% 10.91% 11.31% -
ROE 3.01% 3.79% 3.71% 3.28% 3.25% 3.17% 3.17% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.25 9.58 7.97 10.77 17.59 13.62 11.42 -3.44%
EPS 2.46 2.78 2.50 2.04 1.88 1.48 1.26 11.78%
DPS 1.90 1.90 2.30 1.80 1.45 1.20 1.20 7.95%
NAPS 0.815 0.733 0.672 0.621 0.578 0.467 0.398 12.67%
Adjusted Per Share Value based on latest NOSH - 5,641,642
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.25 9.56 7.96 10.75 17.16 12.70 10.21 -1.63%
EPS 2.45 2.77 2.49 2.03 1.83 1.38 1.13 13.75%
DPS 1.90 1.90 2.30 1.80 1.41 1.12 1.07 10.03%
NAPS 0.8145 0.732 0.6711 0.6202 0.5639 0.4355 0.356 14.77%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.89 3.61 3.26 3.09 1.92 1.54 1.59 -
P/RPS 31.23 37.70 40.91 28.70 10.91 11.31 13.93 14.38%
P/EPS 117.70 129.91 130.63 151.70 102.13 104.05 126.19 -1.15%
EY 0.85 0.77 0.77 0.66 0.98 0.96 0.79 1.22%
DY 0.66 0.53 0.71 0.58 0.76 0.78 0.75 -2.10%
P/NAPS 3.55 4.92 4.85 4.98 3.32 3.30 3.99 -1.92%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 18/08/20 15/08/19 16/08/18 16/08/17 18/08/16 20/08/15 -
Price 2.60 3.66 3.52 3.35 1.93 1.53 1.50 -
P/RPS 28.10 38.22 44.17 31.11 10.97 11.23 13.14 13.49%
P/EPS 105.89 131.71 141.05 164.47 102.66 103.38 119.05 -1.93%
EY 0.94 0.76 0.71 0.61 0.97 0.97 0.84 1.89%
DY 0.73 0.52 0.65 0.54 0.75 0.78 0.80 -1.51%
P/NAPS 3.19 4.99 5.24 5.39 3.34 3.28 3.77 -2.74%

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