[DIALOG] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -5.69%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 536,365 541,549 575,470 416,950 355,238 263,804 308,852 9.63%
PBT 80,558 63,481 64,173 56,235 53,406 41,536 34,351 15.25%
Tax -18,012 -11,334 -13,831 -11,010 -9,938 -7,505 -6,330 19.03%
NP 62,546 52,147 50,342 45,225 43,468 34,031 28,021 14.31%
-
NP to SH 60,072 49,905 47,673 46,791 44,542 33,094 26,935 14.29%
-
Tax Rate 22.36% 17.85% 21.55% 19.58% 18.61% 18.07% 18.43% -
Total Cost 473,819 489,402 525,128 371,725 311,770 229,773 280,831 9.10%
-
Net Worth 2,173,791 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 29.50%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,173,791 163,903,679 1,418,151 1,236,849 638,172 506,592 460,546 29.50%
NOSH 5,090,847 4,892,647 2,407,727 2,304,975 1,970,884 1,958,224 1,395,595 24.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.66% 9.63% 8.75% 10.85% 12.24% 12.90% 9.07% -
ROE 2.76% 0.03% 3.36% 3.78% 6.98% 6.53% 5.85% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.54 11.07 23.90 18.09 18.02 13.47 22.13 -11.62%
EPS 1.18 1.02 1.98 2.03 2.26 1.69 1.93 -7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.427 33.50 0.589 0.5366 0.3238 0.2587 0.33 4.38%
Adjusted Per Share Value based on latest NOSH - 2,304,975
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.50 9.59 10.19 7.38 6.29 4.67 5.47 9.63%
EPS 1.06 0.88 0.84 0.83 0.79 0.59 0.48 14.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.385 29.0303 0.2512 0.2191 0.113 0.0897 0.0816 29.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.60 1.72 2.54 2.39 2.25 1.12 1.23 -
P/RPS 15.19 15.54 10.63 13.21 12.48 8.31 5.56 18.22%
P/EPS 135.59 168.63 128.28 117.73 99.56 66.27 63.73 13.40%
EY 0.74 0.59 0.78 0.85 1.00 1.51 1.57 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 0.05 4.31 4.45 6.95 4.33 3.73 0.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 19/11/13 20/11/12 16/11/11 22/11/10 17/11/09 -
Price 1.64 1.50 2.98 2.41 2.40 1.44 1.35 -
P/RPS 15.57 13.55 12.47 13.32 13.32 10.69 6.10 16.89%
P/EPS 138.98 147.06 150.51 118.72 106.19 85.21 69.95 12.11%
EY 0.72 0.68 0.66 0.84 0.94 1.17 1.43 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 0.04 5.06 4.49 7.41 5.57 4.09 -1.04%

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