[DIALOG] YoY Quarter Result on 31-Mar-2022 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 4.06%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 802,790 593,426 405,179 505,434 636,608 867,371 913,605 -2.13%
PBT 141,236 141,461 148,126 176,194 168,704 148,140 119,688 2.79%
Tax -7,196 -10,456 -15,849 -24,929 -23,496 -25,772 -21,865 -16.90%
NP 134,040 131,005 132,277 151,265 145,208 122,368 97,823 5.38%
-
NP to SH 130,808 133,065 136,167 151,038 143,706 118,837 94,402 5.58%
-
Tax Rate 5.10% 7.39% 10.70% 14.15% 13.93% 17.40% 18.27% -
Total Cost 668,750 462,421 272,902 354,169 491,400 745,003 815,782 -3.25%
-
Net Worth 5,270,161 4,959,818 4,513,686 4,070,857 3,749,474 3,484,473 2,951,418 10.14%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 73,353 73,353 67,705 67,659 84,574 78,936 65,104 2.00%
Div Payout % 56.08% 55.13% 49.72% 44.80% 58.85% 66.42% 68.97% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 5,270,161 4,959,818 4,513,686 4,070,857 3,749,474 3,484,473 2,951,418 10.14%
NOSH 5,645,913 5,645,904 5,645,572 5,641,642 5,641,642 5,641,642 5,425,402 0.66%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 16.70% 22.08% 32.65% 29.93% 22.81% 14.11% 10.71% -
ROE 2.48% 2.68% 3.02% 3.71% 3.83% 3.41% 3.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.23 10.52 7.18 8.96 11.29 15.38 16.84 -2.76%
EPS 2.32 2.36 2.41 2.68 2.55 2.11 1.74 4.90%
DPS 1.30 1.30 1.20 1.20 1.50 1.40 1.20 1.34%
NAPS 0.934 0.879 0.80 0.722 0.665 0.618 0.544 9.42%
Adjusted Per Share Value based on latest NOSH - 5,645,904
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.22 10.51 7.18 8.95 11.28 15.36 16.18 -2.12%
EPS 2.32 2.36 2.41 2.68 2.55 2.10 1.67 5.62%
DPS 1.30 1.30 1.20 1.20 1.50 1.40 1.15 2.06%
NAPS 0.9334 0.8785 0.7995 0.721 0.6641 0.6172 0.5228 10.13%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.36 2.74 3.11 3.04 3.17 3.07 1.77 -
P/RPS 16.59 26.05 43.31 33.91 28.08 19.96 10.51 7.90%
P/EPS 101.80 116.19 128.86 113.48 124.37 145.66 101.72 0.01%
EY 0.98 0.86 0.78 0.88 0.80 0.69 0.98 0.00%
DY 0.55 0.47 0.39 0.39 0.47 0.46 0.68 -3.47%
P/NAPS 2.53 3.12 3.89 4.21 4.77 4.97 3.25 -4.08%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 17/05/22 19/05/21 14/05/20 14/05/19 16/05/18 16/05/17 -
Price 2.20 2.28 2.88 3.33 3.07 3.32 1.90 -
P/RPS 15.46 21.68 40.10 37.15 27.19 21.58 11.28 5.39%
P/EPS 94.90 96.68 119.33 124.31 120.45 157.52 109.20 -2.31%
EY 1.05 1.03 0.84 0.80 0.83 0.63 0.92 2.22%
DY 0.59 0.57 0.42 0.36 0.49 0.42 0.63 -1.08%
P/NAPS 2.36 2.59 3.60 4.61 4.62 5.37 3.49 -6.30%

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