[DIALOG] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -3.85%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,139,146 1,104,521 792,884 476,633 349,411 253,862 185,268 35.33%
PBT 150,014 123,456 97,293 58,970 53,236 45,931 50,101 20.04%
Tax -25,353 -21,971 -15,734 -7,385 -6,381 -13,125 -12,558 12.41%
NP 124,661 101,485 81,559 51,585 46,855 32,806 37,543 22.13%
-
NP to SH 118,298 91,936 75,577 49,280 44,834 32,571 37,543 21.07%
-
Tax Rate 16.90% 17.80% 16.17% 12.52% 11.99% 28.58% 25.07% -
Total Cost 1,014,485 1,003,036 711,325 425,048 302,556 221,056 147,725 37.84%
-
Net Worth 480,529 307,717 378,025 319,339 327,999 286,256 262,421 10.60%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 61,348 50,321 43,277 30,223 49,343 25,842 13,903 28.05%
Div Payout % 51.86% 54.74% 57.26% 61.33% 110.06% 79.34% 37.03% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 480,529 307,717 378,025 319,339 327,999 286,256 262,421 10.60%
NOSH 1,979,930 1,398,715 1,393,898 1,370,555 1,370,660 1,356,666 1,299,113 7.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.94% 9.19% 10.29% 10.82% 13.41% 12.92% 20.26% -
ROE 24.62% 29.88% 19.99% 15.43% 13.67% 11.38% 14.31% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.53 78.97 56.88 34.78 25.49 18.71 14.26 26.15%
EPS 5.97 6.57 5.42 3.60 3.27 2.40 2.89 12.84%
DPS 3.10 3.60 3.10 2.20 3.60 1.90 1.07 19.38%
NAPS 0.2427 0.22 0.2712 0.233 0.2393 0.211 0.202 3.10%
Adjusted Per Share Value based on latest NOSH - 1,370,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.18 19.56 14.04 8.44 6.19 4.50 3.28 35.34%
EPS 2.10 1.63 1.34 0.87 0.79 0.58 0.66 21.26%
DPS 1.09 0.89 0.77 0.54 0.87 0.46 0.25 27.80%
NAPS 0.0851 0.0545 0.067 0.0566 0.0581 0.0507 0.0465 10.59%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.05 1.09 1.34 1.88 0.54 0.41 0.47 -
P/RPS 1.82 1.38 2.36 5.41 2.12 2.19 3.30 -9.43%
P/EPS 17.57 16.58 24.71 52.29 16.51 17.08 16.26 1.29%
EY 5.69 6.03 4.05 1.91 6.06 5.86 6.15 -1.28%
DY 2.95 3.30 2.31 1.17 6.67 4.63 2.28 4.38%
P/NAPS 4.33 4.95 4.94 8.07 2.26 1.94 2.33 10.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 19/08/09 21/08/08 21/08/07 22/08/06 15/08/05 19/08/04 -
Price 1.10 1.16 1.10 1.58 0.58 0.41 0.41 -
P/RPS 1.91 1.47 1.93 4.54 2.28 2.19 2.87 -6.55%
P/EPS 18.41 17.65 20.29 43.94 17.73 17.08 14.19 4.43%
EY 5.43 5.67 4.93 2.28 5.64 5.86 7.05 -4.25%
DY 2.82 3.10 2.82 1.39 6.21 4.63 2.61 1.29%
P/NAPS 4.53 5.27 4.06 6.78 2.42 1.94 2.03 14.30%

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