[DIALOG] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -25.38%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 913,605 641,403 669,760 638,324 636,569 420,038 301,161 20.29%
PBT 119,688 97,077 110,155 63,514 53,155 56,002 51,503 15.07%
Tax -21,865 -16,873 -24,449 -9,373 -10,418 -10,931 -10,370 13.22%
NP 97,823 80,204 85,706 54,141 42,737 45,071 41,133 15.51%
-
NP to SH 94,402 78,919 81,847 49,553 46,762 41,393 38,339 16.18%
-
Tax Rate 18.27% 17.38% 22.20% 14.76% 19.60% 19.52% 20.13% -
Total Cost 815,782 561,199 584,054 584,183 593,832 374,967 260,028 20.97%
-
Net Worth 2,951,418 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 559,552 31.90%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 65,104 51,920 49,604 26,719 26,378 26,018 25,559 16.84%
Div Payout % 68.97% 65.79% 60.61% 53.92% 56.41% 62.86% 66.67% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,951,418 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 559,552 31.90%
NOSH 5,425,402 5,192,039 4,960,424 2,429,068 2,398,051 2,365,314 1,966,102 18.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.71% 12.50% 12.80% 8.48% 6.71% 10.73% 13.66% -
ROE 3.20% 3.36% 4.26% 3.23% 3.54% 3.32% 6.85% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.84 12.35 13.50 26.28 26.55 17.76 15.32 1.58%
EPS 1.74 1.52 1.65 2.04 1.95 1.75 1.95 -1.87%
DPS 1.20 1.00 1.00 1.10 1.10 1.10 1.30 -1.32%
NAPS 0.544 0.452 0.387 0.631 0.5512 0.5266 0.2846 11.39%
Adjusted Per Share Value based on latest NOSH - 2,429,068
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.18 11.36 11.86 11.31 11.27 7.44 5.33 20.31%
EPS 1.67 1.40 1.45 0.88 0.83 0.73 0.68 16.13%
DPS 1.15 0.92 0.88 0.47 0.47 0.46 0.45 16.91%
NAPS 0.5227 0.4157 0.34 0.2715 0.2341 0.2206 0.0991 31.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.77 1.60 1.58 3.59 2.36 2.17 2.32 -
P/RPS 10.51 12.95 11.70 13.66 8.89 12.22 15.15 -5.90%
P/EPS 101.72 105.26 95.76 175.98 121.03 124.00 118.97 -2.57%
EY 0.98 0.95 1.04 0.57 0.83 0.81 0.84 2.60%
DY 0.68 0.62 0.63 0.31 0.47 0.51 0.56 3.28%
P/NAPS 3.25 3.54 4.08 5.69 4.28 4.12 8.15 -14.19%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 -
Price 1.90 1.54 1.60 3.73 2.79 2.22 2.70 -
P/RPS 11.28 12.47 11.85 14.19 10.51 12.50 17.63 -7.16%
P/EPS 109.20 101.32 96.97 182.84 143.08 126.86 138.46 -3.87%
EY 0.92 0.99 1.03 0.55 0.70 0.79 0.72 4.16%
DY 0.63 0.65 0.62 0.29 0.39 0.50 0.48 4.63%
P/NAPS 3.49 3.41 4.13 5.91 5.06 4.22 9.49 -15.34%

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