[DIALOG] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 11.22%
YoY- 53.07%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 636,569 420,038 301,161 282,774 269,729 216,619 108,745 34.21%
PBT 53,155 56,002 51,503 41,103 30,361 27,819 14,200 24.58%
Tax -10,418 -10,931 -10,370 -7,324 -5,318 -4,733 -1,396 39.74%
NP 42,737 45,071 41,133 33,779 25,043 23,086 12,804 22.22%
-
NP to SH 46,762 41,393 38,339 31,840 20,801 22,260 12,537 24.50%
-
Tax Rate 19.60% 19.52% 20.13% 17.82% 17.52% 17.01% 9.83% -
Total Cost 593,832 374,967 260,028 248,995 244,686 193,533 95,941 35.46%
-
Net Worth 1,321,805 1,245,574 559,552 494,409 418,812 371,139 333,401 25.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 26,378 26,018 25,559 25,709 16,752 15,400 13,776 11.42%
Div Payout % 56.41% 62.86% 66.67% 80.75% 80.54% 69.18% 109.89% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,321,805 1,245,574 559,552 494,409 418,812 371,139 333,401 25.77%
NOSH 2,398,051 2,365,314 1,966,102 1,977,639 1,396,040 1,399,999 1,377,692 9.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.71% 10.73% 13.66% 11.95% 9.28% 10.66% 11.77% -
ROE 3.54% 3.32% 6.85% 6.44% 4.97% 6.00% 3.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.55 17.76 15.32 14.30 19.32 15.47 7.89 22.39%
EPS 1.95 1.75 1.95 1.61 1.49 1.59 0.91 13.53%
DPS 1.10 1.10 1.30 1.30 1.20 1.10 1.00 1.59%
NAPS 0.5512 0.5266 0.2846 0.25 0.30 0.2651 0.242 14.69%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.27 7.44 5.33 5.01 4.78 3.84 1.93 34.15%
EPS 0.83 0.73 0.68 0.56 0.37 0.39 0.22 24.74%
DPS 0.47 0.46 0.45 0.46 0.30 0.27 0.24 11.84%
NAPS 0.2341 0.2206 0.0991 0.0876 0.0742 0.0657 0.0591 25.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.36 2.17 2.32 1.10 0.85 1.42 1.55 -
P/RPS 8.89 12.22 15.15 7.69 4.40 9.18 19.64 -12.36%
P/EPS 121.03 124.00 118.97 68.32 57.05 89.31 170.33 -5.53%
EY 0.83 0.81 0.84 1.46 1.75 1.12 0.59 5.84%
DY 0.47 0.51 0.56 1.18 1.41 0.77 0.65 -5.25%
P/NAPS 4.28 4.12 8.15 4.40 2.83 5.36 6.40 -6.48%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 10/05/12 11/05/11 12/05/10 14/05/09 21/05/08 15/05/07 -
Price 2.79 2.22 2.70 1.07 1.15 1.52 1.80 -
P/RPS 10.51 12.50 17.63 7.48 5.95 9.82 22.80 -12.09%
P/EPS 143.08 126.86 138.46 66.46 77.18 95.60 197.80 -5.24%
EY 0.70 0.79 0.72 1.50 1.30 1.05 0.51 5.41%
DY 0.39 0.50 0.48 1.21 1.04 0.72 0.56 -5.84%
P/NAPS 5.06 4.22 9.49 4.28 3.83 5.73 7.44 -6.21%

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