[DIALOG] YoY Quarter Result on 30-Sep-2011 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -0.73%
YoY- 34.59%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 541,549 575,470 416,950 355,238 263,804 308,852 236,543 14.79%
PBT 63,481 64,173 56,235 53,406 41,536 34,351 23,870 17.69%
Tax -11,334 -13,831 -11,010 -9,938 -7,505 -6,330 -3,701 20.49%
NP 52,147 50,342 45,225 43,468 34,031 28,021 20,169 17.14%
-
NP to SH 49,905 47,673 46,791 44,542 33,094 26,935 18,815 17.64%
-
Tax Rate 17.85% 21.55% 19.58% 18.61% 18.07% 18.43% 15.50% -
Total Cost 489,402 525,128 371,725 311,770 229,773 280,831 216,374 14.56%
-
Net Worth 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 399,992 172.41%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 399,992 172.41%
NOSH 4,892,647 2,407,727 2,304,975 1,970,884 1,958,224 1,395,595 1,393,703 23.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.63% 8.75% 10.85% 12.24% 12.90% 9.07% 8.53% -
ROE 0.03% 3.36% 3.78% 6.98% 6.53% 5.85% 4.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.07 23.90 18.09 18.02 13.47 22.13 16.97 -6.86%
EPS 1.02 1.98 2.03 2.26 1.69 1.93 1.35 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.50 0.589 0.5366 0.3238 0.2587 0.33 0.287 120.98%
Adjusted Per Share Value based on latest NOSH - 1,970,884
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.59 10.19 7.38 6.29 4.67 5.47 4.19 14.79%
EPS 0.88 0.84 0.83 0.79 0.59 0.48 0.33 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.0303 0.2512 0.2191 0.113 0.0897 0.0816 0.0708 172.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.72 2.54 2.39 2.25 1.12 1.23 1.02 -
P/RPS 15.54 10.63 13.21 12.48 8.31 5.56 6.01 17.14%
P/EPS 168.63 128.28 117.73 99.56 66.27 63.73 75.56 14.30%
EY 0.59 0.78 0.85 1.00 1.51 1.57 1.32 -12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 4.31 4.45 6.95 4.33 3.73 3.55 -50.84%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 20/11/12 16/11/11 22/11/10 17/11/09 18/11/08 -
Price 1.50 2.98 2.41 2.40 1.44 1.35 0.88 -
P/RPS 13.55 12.47 13.32 13.32 10.69 6.10 5.18 17.37%
P/EPS 147.06 150.51 118.72 106.19 85.21 69.95 65.19 14.51%
EY 0.68 0.66 0.84 0.94 1.17 1.43 1.53 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 5.06 4.49 7.41 5.57 4.09 3.07 -51.47%

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