[DIALOG] YoY TTM Result on 30-Jun-2005 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

15-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- -6.31%

YoY- -13.24%

Quarter Report

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	792,884	476,633	349,411	253,862	185,268	223,848	367,398	13.66%
YoY %	66.35%	36.41%	37.64%	37.02%	-17.23%	-39.07%	-	-
Horiz. %	215.81%	129.73%	95.10%	69.10%	50.43%	60.93%	100.00%	-
PBT	97,293	58,970	53,236	45,931	50,101	44,182	75,321	4.35%
YoY %	64.99%	10.77%	15.90%	-8.32%	13.40%	-41.34%	-	-
Horiz. %	129.17%	78.29%	70.68%	60.98%	66.52%	58.66%	100.00%	-
Tax	-15,734	-7,385	-6,381	-13,125	-12,558	-13,364	-21,007	-4.69%
YoY %	-113.05%	-15.73%	51.38%	-4.52%	6.03%	36.38%	-	-
Horiz. %	74.90%	35.15%	30.38%	62.48%	59.78%	63.62%	100.00%	-
NP	81,559	51,585	46,855	32,806	37,543	30,818	54,314	7.00%
YoY %	58.11%	10.09%	42.82%	-12.62%	21.82%	-43.26%	-	-
Horiz. %	150.16%	94.98%	86.27%	60.40%	69.12%	56.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,577	49,280	44,834	32,571	37,543	30,818	54,314	5.65%
YoY %	53.36%	9.92%	37.65%	-13.24%	21.82%	-43.26%	-	-
Horiz. %	139.15%	90.73%	82.55%	59.97%	69.12%	56.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.17%	12.52%	11.99%	28.58%	25.07%	30.25%	27.89%	-
YoY %	29.15%	4.42%	-58.05%	14.00%	-17.12%	8.46%	-	-
Horiz. %	57.98%	44.89%	42.99%	102.47%	89.89%	108.46%	100.00%	-
Total Cost	711,325	425,048	302,556	221,056	147,725	193,030	313,084	14.64%
YoY %	67.35%	40.49%	36.87%	49.64%	-23.47%	-38.35%	-	-
Horiz. %	227.20%	135.76%	96.64%	70.61%	47.18%	61.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,025	319,339	327,999	286,256	262,421	211,313	105,420	23.69%
YoY %	18.38%	-2.64%	14.58%	9.08%	24.19%	100.45%	-	-
Horiz. %	358.59%	302.92%	311.14%	271.54%	248.93%	200.45%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	43,277	30,223	49,343	25,842	13,903	5,374	12,924	22.29%
YoY %	43.19%	-38.75%	90.94%	85.87%	158.71%	-58.42%	-	-
Horiz. %	334.86%	233.85%	381.79%	199.95%	107.58%	41.58%	100.00%	-
Div Payout %	57.26%	61.33%	110.06%	79.34%	37.03%	17.44%	23.80%	-
YoY %	-6.64%	-44.28%	38.72%	114.26%	112.33%	-26.72%	-	-
Horiz. %	240.59%	257.69%	462.44%	333.36%	155.59%	73.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	378,025	319,339	327,999	286,256	262,421	211,313	105,420	23.69%
YoY %	18.38%	-2.64%	14.58%	9.08%	24.19%	100.45%	-	-
Horiz. %	358.59%	302.92%	311.14%	271.54%	248.93%	200.45%	100.00%	-
NOSH	1,393,898	1,370,555	1,370,660	1,356,666	1,299,113	105,656	105,420	53.71%
YoY %	1.70%	-0.01%	1.03%	4.43%	1,129.57%	0.22%	-	-
Horiz. %	1,322.23%	1,300.09%	1,300.19%	1,286.92%	1,232.32%	100.22%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.29%	10.82%	13.41%	12.92%	20.26%	13.77%	14.78%	-
YoY %	-4.90%	-19.31%	3.79%	-36.23%	47.13%	-6.83%	-	-
Horiz. %	69.62%	73.21%	90.73%	87.42%	137.08%	93.17%	100.00%	-
ROE	19.99%	15.43%	13.67%	11.38%	14.31%	14.58%	51.52%	-
YoY %	29.55%	12.87%	20.12%	-20.48%	-1.85%	-71.70%	-	-
Horiz. %	38.80%	29.95%	26.53%	22.09%	27.78%	28.30%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	56.88	34.78	25.49	18.71	14.26	211.86	348.51	-26.05%
YoY %	63.54%	36.45%	36.24%	31.21%	-93.27%	-39.21%	-	-
Horiz. %	16.32%	9.98%	7.31%	5.37%	4.09%	60.79%	100.00%	-
EPS	5.42	3.60	3.27	2.40	2.89	29.17	51.52	-31.26%
YoY %	50.56%	10.09%	36.25%	-16.96%	-90.09%	-43.38%	-	-
Horiz. %	10.52%	6.99%	6.35%	4.66%	5.61%	56.62%	100.00%	-
DPS	3.10	2.20	3.60	1.90	1.07	5.10	12.26	-20.46%
YoY %	40.91%	-38.89%	89.47%	77.57%	-79.02%	-58.40%	-	-
Horiz. %	25.29%	17.94%	29.36%	15.50%	8.73%	41.60%	100.00%	-
NAPS	0.2712	0.233	0.2393	0.211	0.202	2.00	1.00	-19.52%
YoY %	16.39%	-2.63%	13.41%	4.46%	-89.90%	100.00%	-	-
Horiz. %	27.12%	23.30%	23.93%	21.10%	20.20%	200.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,356,666
RPS	14.04	8.44	6.19	4.50	3.28	3.96	6.51	13.65%
YoY %	66.35%	36.35%	37.56%	37.20%	-17.17%	-39.17%	-	-
Horiz. %	215.67%	129.65%	95.08%	69.12%	50.38%	60.83%	100.00%	-
EPS	1.34	0.87	0.79	0.58	0.66	0.55	0.96	5.71%
YoY %	54.02%	10.13%	36.21%	-12.12%	20.00%	-42.71%	-	-
Horiz. %	139.58%	90.62%	82.29%	60.42%	68.75%	57.29%	100.00%	-
DPS	0.77	0.54	0.87	0.46	0.25	0.10	0.23	22.28%
YoY %	42.59%	-37.93%	89.13%	84.00%	150.00%	-56.52%	-	-
Horiz. %	334.78%	234.78%	378.26%	200.00%	108.70%	43.48%	100.00%	-
NAPS	0.067	0.0566	0.0581	0.0507	0.0465	0.0374	0.0187	23.67%
YoY %	18.37%	-2.58%	14.60%	9.03%	24.33%	100.00%	-	-
Horiz. %	358.29%	302.67%	310.70%	271.12%	248.66%	200.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.34	1.88	0.54	0.41	0.47	0.42	0.61	-
P/RPS	2.36	5.41	2.12	2.19	3.30	0.20	0.18	53.49%
YoY %	-56.38%	155.19%	-3.20%	-33.64%	1,550.00%	11.11%	-	-
Horiz. %	1,311.11%	3,005.56%	1,177.78%	1,216.67%	1,833.33%	111.11%	100.00%	-
P/EPS	24.71	52.29	16.51	17.08	16.26	1.44	1.18	65.94%
YoY %	-52.74%	216.72%	-3.34%	5.04%	1,029.17%	22.03%	-	-
Horiz. %	2,094.07%	4,431.36%	1,399.15%	1,447.46%	1,377.97%	122.03%	100.00%	-
EY	4.05	1.91	6.06	5.86	6.15	69.45	84.46	-39.69%
YoY %	112.04%	-68.48%	3.41%	-4.72%	-91.14%	-17.77%	-	-
Horiz. %	4.80%	2.26%	7.17%	6.94%	7.28%	82.23%	100.00%	-
DY	2.31	1.17	6.67	4.63	2.28	12.14	20.10	-30.24%
YoY %	97.44%	-82.46%	44.06%	103.07%	-81.22%	-39.60%	-	-
Horiz. %	11.49%	5.82%	33.18%	23.03%	11.34%	60.40%	100.00%	-
P/NAPS	4.94	8.07	2.26	1.94	2.33	0.21	0.61	41.66%
YoY %	-38.79%	257.08%	16.49%	-16.74%	1,009.52%	-65.57%	-	-
Horiz. %	809.84%	1,322.95%	370.49%	318.03%	381.97%	34.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	21/08/07	22/08/06	15/08/05	19/08/04	22/08/03	14/08/02	-
Price	1.10	1.58	0.58	0.41	0.41	0.50	0.60	-
P/RPS	1.93	4.54	2.28	2.19	2.87	0.24	0.17	49.86%
YoY %	-57.49%	99.12%	4.11%	-23.69%	1,095.83%	41.18%	-	-
Horiz. %	1,135.29%	2,670.59%	1,341.18%	1,288.24%	1,688.24%	141.18%	100.00%	-
P/EPS	20.29	43.94	17.73	17.08	14.19	1.71	1.16	61.04%
YoY %	-53.82%	147.83%	3.81%	20.37%	729.82%	47.41%	-	-
Horiz. %	1,749.14%	3,787.93%	1,528.45%	1,472.41%	1,223.28%	147.41%	100.00%	-
EY	4.93	2.28	5.64	5.86	7.05	58.34	85.87	-37.86%
YoY %	116.23%	-59.57%	-3.75%	-16.88%	-87.92%	-32.06%	-	-
Horiz. %	5.74%	2.66%	6.57%	6.82%	8.21%	67.94%	100.00%	-
DY	2.82	1.39	6.21	4.63	2.61	10.20	20.43	-28.08%
YoY %	102.88%	-77.62%	34.13%	77.39%	-74.41%	-50.07%	-	-
Horiz. %	13.80%	6.80%	30.40%	22.66%	12.78%	49.93%	100.00%	-
P/NAPS	4.06	6.78	2.42	1.94	2.03	0.25	0.60	37.48%
YoY %	-40.12%	180.17%	24.74%	-4.43%	712.00%	-58.33%	-	-
Horiz. %	676.67%	1,130.00%	403.33%	323.33%	338.33%	41.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos