[DIALOG] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 1.54%
YoY- 14.61%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 639,626 570,290 694,162 503,067 358,620 268,532 275,570 15.05%
PBT 100,852 107,034 82,189 56,270 51,676 46,985 36,783 18.29%
Tax -20,486 -24,826 -13,089 -10,914 -9,662 -9,239 -6,494 21.09%
NP 80,366 82,208 69,100 45,356 42,014 37,746 30,289 17.65%
-
NP to SH 78,006 79,746 66,407 47,510 41,452 35,995 28,628 18.17%
-
Tax Rate 20.31% 23.19% 15.93% 19.40% 18.70% 19.66% 17.65% -
Total Cost 559,260 488,082 625,062 457,711 316,606 230,786 245,281 14.71%
-
Net Worth 2,278,596 1,708,139 1,456,124 1,294,172 653,165 514,493 458,603 30.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,278,596 1,708,139 1,456,124 1,294,172 653,165 514,493 458,603 30.61%
NOSH 5,131,973 4,922,592 2,414,800 2,375,500 1,973,904 1,956,249 1,389,708 24.31%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.56% 14.42% 9.95% 9.02% 11.72% 14.06% 10.99% -
ROE 3.42% 4.67% 4.56% 3.67% 6.35% 7.00% 6.24% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.46 11.59 28.75 21.18 18.17 13.73 19.83 -7.44%
EPS 1.52 1.62 2.75 2.00 2.10 1.84 2.06 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.347 0.603 0.5448 0.3309 0.263 0.33 5.06%
Adjusted Per Share Value based on latest NOSH - 2,375,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.33 10.10 12.29 8.91 6.35 4.76 4.88 15.06%
EPS 1.38 1.41 1.18 0.84 0.73 0.64 0.51 18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4036 0.3025 0.2579 0.2292 0.1157 0.0911 0.0812 30.62%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.60 1.50 3.58 2.40 2.63 1.79 1.32 -
P/RPS 12.84 12.95 12.45 11.33 14.48 13.04 6.66 11.55%
P/EPS 105.26 92.59 130.18 120.00 125.24 97.28 64.08 8.61%
EY 0.95 1.08 0.77 0.83 0.80 1.03 1.56 -7.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 4.32 5.94 4.41 7.95 6.81 4.00 -1.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 16/02/16 09/02/15 13/02/14 19/02/13 14/02/12 16/02/11 09/02/10 -
Price 1.57 1.70 3.26 2.34 2.44 2.13 1.34 -
P/RPS 12.60 14.67 11.34 11.05 13.43 15.52 6.76 10.93%
P/EPS 103.29 104.94 118.55 117.00 116.19 115.76 65.05 8.00%
EY 0.97 0.95 0.84 0.85 0.86 0.86 1.54 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 4.90 5.41 4.30 7.37 8.10 4.06 -2.25%

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