[DIALOG] YoY Quarter Result on 31-Mar-2017 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 3.33%
YoY- 19.62%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 505,434 636,608 867,371 913,605 641,403 669,760 638,324 -3.81%
PBT 176,194 168,704 148,140 119,688 97,077 110,155 63,514 18.51%
Tax -24,929 -23,496 -25,772 -21,865 -16,873 -24,449 -9,373 17.69%
NP 151,265 145,208 122,368 97,823 80,204 85,706 54,141 18.65%
-
NP to SH 151,038 143,706 118,837 94,402 78,919 81,847 49,553 20.39%
-
Tax Rate 14.15% 13.93% 17.40% 18.27% 17.38% 22.20% 14.76% -
Total Cost 354,169 491,400 745,003 815,782 561,199 584,054 584,183 -7.99%
-
Net Worth 4,070,857 3,749,474 3,484,473 2,951,418 2,346,801 1,919,684 1,532,742 17.66%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 67,659 84,574 78,936 65,104 51,920 49,604 26,719 16.73%
Div Payout % 44.80% 58.85% 66.42% 68.97% 65.79% 60.61% 53.92% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,070,857 3,749,474 3,484,473 2,951,418 2,346,801 1,919,684 1,532,742 17.66%
NOSH 5,641,642 5,641,642 5,641,642 5,425,402 5,192,039 4,960,424 2,429,068 15.06%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 29.93% 22.81% 14.11% 10.71% 12.50% 12.80% 8.48% -
ROE 3.71% 3.83% 3.41% 3.20% 3.36% 4.26% 3.23% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.96 11.29 15.38 16.84 12.35 13.50 26.28 -16.40%
EPS 2.68 2.55 2.11 1.74 1.52 1.65 2.04 4.64%
DPS 1.20 1.50 1.40 1.20 1.00 1.00 1.10 1.45%
NAPS 0.722 0.665 0.618 0.544 0.452 0.387 0.631 2.26%
Adjusted Per Share Value based on latest NOSH - 5,425,402
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.95 11.28 15.36 16.18 11.36 11.86 11.31 -3.82%
EPS 2.68 2.55 2.10 1.67 1.40 1.45 0.88 20.37%
DPS 1.20 1.50 1.40 1.15 0.92 0.88 0.47 16.89%
NAPS 0.721 0.6641 0.6172 0.5228 0.4157 0.34 0.2715 17.66%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.04 3.17 3.07 1.77 1.60 1.58 3.59 -
P/RPS 33.91 28.08 19.96 10.51 12.95 11.70 13.66 16.34%
P/EPS 113.48 124.37 145.66 101.72 105.26 95.76 175.98 -7.04%
EY 0.88 0.80 0.69 0.98 0.95 1.04 0.57 7.49%
DY 0.39 0.47 0.46 0.68 0.62 0.63 0.31 3.89%
P/NAPS 4.21 4.77 4.97 3.25 3.54 4.08 5.69 -4.89%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 14/05/20 14/05/19 16/05/18 16/05/17 18/05/16 12/05/15 15/05/14 -
Price 3.33 3.07 3.32 1.90 1.54 1.60 3.73 -
P/RPS 37.15 27.19 21.58 11.28 12.47 11.85 14.19 17.38%
P/EPS 124.31 120.45 157.52 109.20 101.32 96.97 182.84 -6.22%
EY 0.80 0.83 0.63 0.92 0.99 1.03 0.55 6.43%
DY 0.36 0.49 0.42 0.63 0.65 0.62 0.29 3.66%
P/NAPS 4.61 4.62 5.37 3.49 3.41 4.13 5.91 -4.05%

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