[DIALOG] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.03%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 476,633 349,411 253,862 185,268 223,848 367,398 321,833 6.76%
PBT 58,970 53,236 45,931 50,101 44,182 75,321 61,201 -0.61%
Tax -7,385 -6,381 -13,125 -12,558 -13,364 -21,007 -19,796 -15.14%
NP 51,585 46,855 32,806 37,543 30,818 54,314 41,405 3.73%
-
NP to SH 49,280 44,834 32,571 37,543 30,818 54,314 41,405 2.94%
-
Tax Rate 12.52% 11.99% 28.58% 25.07% 30.25% 27.89% 32.35% -
Total Cost 425,048 302,556 221,056 147,725 193,030 313,084 280,428 7.17%
-
Net Worth 319,339 327,999 286,256 262,421 211,313 105,420 145,444 13.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 30,223 49,343 25,842 13,903 5,374 12,924 9,031 22.29%
Div Payout % 61.33% 110.06% 79.34% 37.03% 17.44% 23.80% 21.81% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 319,339 327,999 286,256 262,421 211,313 105,420 145,444 13.99%
NOSH 1,370,555 1,370,660 1,356,666 1,299,113 105,656 105,420 86,061 58.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.82% 13.41% 12.92% 20.26% 13.77% 14.78% 12.87% -
ROE 15.43% 13.67% 11.38% 14.31% 14.58% 51.52% 28.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.78 25.49 18.71 14.26 211.86 348.51 373.96 -32.67%
EPS 3.60 3.27 2.40 2.89 29.17 51.52 48.11 -35.07%
DPS 2.20 3.60 1.90 1.07 5.10 12.26 10.49 -22.91%
NAPS 0.233 0.2393 0.211 0.202 2.00 1.00 1.69 -28.11%
Adjusted Per Share Value based on latest NOSH - 1,299,113
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.44 6.19 4.50 3.28 3.96 6.51 5.70 6.75%
EPS 0.87 0.79 0.58 0.66 0.55 0.96 0.73 2.96%
DPS 0.54 0.87 0.46 0.25 0.10 0.23 0.16 22.46%
NAPS 0.0566 0.0581 0.0507 0.0465 0.0374 0.0187 0.0258 13.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.88 0.54 0.41 0.47 0.42 0.61 0.43 -
P/RPS 5.41 2.12 2.19 3.30 0.20 0.18 0.11 91.35%
P/EPS 52.29 16.51 17.08 16.26 1.44 1.18 0.89 97.10%
EY 1.91 6.06 5.86 6.15 69.45 84.46 111.89 -49.24%
DY 1.17 6.67 4.63 2.28 12.14 20.10 24.41 -39.71%
P/NAPS 8.07 2.26 1.94 2.33 0.21 0.61 0.25 78.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 15/08/05 19/08/04 22/08/03 14/08/02 02/08/01 -
Price 1.58 0.58 0.41 0.41 0.50 0.60 0.48 -
P/RPS 4.54 2.28 2.19 2.87 0.24 0.17 0.13 80.74%
P/EPS 43.94 17.73 17.08 14.19 1.71 1.16 1.00 87.79%
EY 2.28 5.64 5.86 7.05 58.34 85.87 100.23 -46.75%
DY 1.39 6.21 4.63 2.61 10.20 20.43 21.86 -36.80%
P/NAPS 6.78 2.42 1.94 2.03 0.25 0.60 0.28 70.04%

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