[DIALOG] YoY TTM Result on 30-Jun-2009 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 17.79%

YoY- 21.65%

Quarter Report

Interim Financial Report - Q4 FY09.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,633,808	1,208,379	1,139,146	1,104,521	792,884	476,633	349,411	29.28%
YoY %	35.21%	6.08%	3.13%	39.30%	66.35%	36.41%	-	-
Horiz. %	467.59%	345.83%	326.02%	316.11%	226.92%	136.41%	100.00%	-
PBT	224,918	200,507	150,014	123,456	97,293	58,970	53,236	27.11%
YoY %	12.17%	33.66%	21.51%	26.89%	64.99%	10.77%	-	-
Horiz. %	422.49%	376.64%	281.79%	231.90%	182.76%	110.77%	100.00%	-
Tax	-43,082	-40,382	-25,353	-21,971	-15,734	-7,385	-6,381	37.43%
YoY %	-6.69%	-59.28%	-15.39%	-39.64%	-113.05%	-15.73%	-	-
Horiz. %	675.16%	632.85%	397.32%	344.32%	246.58%	115.73%	100.00%	-
NP	181,836	160,125	124,661	101,485	81,559	51,585	46,855	25.33%
YoY %	13.56%	28.45%	22.84%	24.43%	58.11%	10.09%	-	-
Horiz. %	388.08%	341.75%	266.06%	216.59%	174.07%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,001	152,298	118,298	91,936	75,577	49,280	44,834	25.69%
YoY %	16.22%	28.74%	28.67%	21.65%	53.36%	9.92%	-	-
Horiz. %	394.79%	339.69%	263.86%	205.06%	168.57%	109.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.15%	20.14%	16.90%	17.80%	16.17%	12.52%	11.99%	-
YoY %	-4.92%	19.17%	-5.06%	10.08%	29.15%	4.42%	-	-
Horiz. %	159.72%	167.97%	140.95%	148.46%	134.86%	104.42%	100.00%	-
Total Cost	1,451,972	1,048,254	1,014,485	1,003,036	711,325	425,048	302,556	29.84%
YoY %	38.51%	3.33%	1.14%	41.01%	67.35%	40.49%	-	-
Horiz. %	479.90%	346.47%	335.30%	331.52%	235.11%	140.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,221,921	583,900	480,529	307,717	378,025	319,339	327,999	24.48%
YoY %	109.27%	21.51%	56.16%	-18.60%	18.38%	-2.64%	-	-
Horiz. %	372.54%	178.02%	146.50%	93.82%	115.25%	97.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	73,269	60,983	61,348	50,321	43,277	30,223	49,343	6.80%
YoY %	20.15%	-0.59%	21.91%	16.28%	43.19%	-38.75%	-	-
Horiz. %	148.49%	123.59%	124.33%	101.98%	87.71%	61.25%	100.00%	-
Div Payout %	41.40%	40.04%	51.86%	54.74%	57.26%	61.33%	110.06%	-
YoY %	3.40%	-22.79%	-5.26%	-4.40%	-6.64%	-44.28%	-	-
Horiz. %	37.62%	36.38%	47.12%	49.74%	52.03%	55.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,221,921	583,900	480,529	307,717	378,025	319,339	327,999	24.48%
YoY %	109.27%	21.51%	56.16%	-18.60%	18.38%	-2.64%	-	-
Horiz. %	372.54%	178.02%	146.50%	93.82%	115.25%	97.36%	100.00%	-
NOSH	2,362,571	1,967,982	1,979,930	1,398,715	1,393,898	1,370,555	1,370,660	9.48%
YoY %	20.05%	-0.60%	41.55%	0.35%	1.70%	-0.01%	-	-
Horiz. %	172.37%	143.58%	144.45%	102.05%	101.70%	99.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.13%	13.25%	10.94%	9.19%	10.29%	10.82%	13.41%	-
YoY %	-16.00%	21.12%	19.04%	-10.69%	-4.90%	-19.31%	-	-
Horiz. %	83.00%	98.81%	81.58%	68.53%	76.73%	80.69%	100.00%	-
ROE	14.49%	26.08%	24.62%	29.88%	19.99%	15.43%	13.67%	-
YoY %	-44.44%	5.93%	-17.60%	49.47%	29.55%	12.87%	-	-
Horiz. %	106.00%	190.78%	180.10%	218.58%	146.23%	112.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	69.15	61.40	57.53	78.97	56.88	34.78	25.49	18.07%
YoY %	12.62%	6.73%	-27.15%	38.84%	63.54%	36.45%	-	-
Horiz. %	271.28%	240.88%	225.70%	309.81%	223.15%	136.45%	100.00%	-
EPS	7.49	7.74	5.97	6.57	5.42	3.60	3.27	14.79%
YoY %	-3.23%	29.65%	-9.13%	21.22%	50.56%	10.09%	-	-
Horiz. %	229.05%	236.70%	182.57%	200.92%	165.75%	110.09%	100.00%	-
DPS	3.10	3.10	3.10	3.60	3.10	2.20	3.60	-2.45%
YoY %	0.00%	0.00%	-13.89%	16.13%	40.91%	-38.89%	-	-
Horiz. %	86.11%	86.11%	86.11%	100.00%	86.11%	61.11%	100.00%	-
NAPS	0.5172	0.2967	0.2427	0.22	0.2712	0.233	0.2393	13.69%
YoY %	74.32%	22.25%	10.32%	-18.88%	16.39%	-2.63%	-	-
Horiz. %	216.13%	123.99%	101.42%	91.93%	113.33%	97.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,398,715
RPS	28.94	21.40	20.18	19.56	14.04	8.44	6.19	29.28%
YoY %	35.23%	6.05%	3.17%	39.32%	66.35%	36.35%	-	-
Horiz. %	467.53%	345.72%	326.01%	315.99%	226.82%	136.35%	100.00%	-
EPS	3.13	2.70	2.10	1.63	1.34	0.87	0.79	25.76%
YoY %	15.93%	28.57%	28.83%	21.64%	54.02%	10.13%	-	-
Horiz. %	396.20%	341.77%	265.82%	206.33%	169.62%	110.13%	100.00%	-
DPS	1.30	1.08	1.09	0.89	0.77	0.54	0.87	6.91%
YoY %	20.37%	-0.92%	22.47%	15.58%	42.59%	-37.93%	-	-
Horiz. %	149.43%	124.14%	125.29%	102.30%	88.51%	62.07%	100.00%	-
NAPS	0.2164	0.1034	0.0851	0.0545	0.067	0.0566	0.0581	24.47%
YoY %	109.28%	21.50%	56.15%	-18.66%	18.37%	-2.58%	-	-
Horiz. %	372.46%	177.97%	146.47%	93.80%	115.32%	97.42%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.35	2.76	1.05	1.09	1.34	1.88	0.54	-
P/RPS	3.40	4.49	1.82	1.38	2.36	5.41	2.12	8.18%
YoY %	-24.28%	146.70%	31.88%	-41.53%	-56.38%	155.19%	-	-
Horiz. %	160.38%	211.79%	85.85%	65.09%	111.32%	255.19%	100.00%	-
P/EPS	31.37	35.66	17.57	16.58	24.71	52.29	16.51	11.28%
YoY %	-12.03%	102.96%	5.97%	-32.90%	-52.74%	216.72%	-	-
Horiz. %	190.01%	215.99%	106.42%	100.42%	149.67%	316.72%	100.00%	-
EY	3.19	2.80	5.69	6.03	4.05	1.91	6.06	-10.13%
YoY %	13.93%	-50.79%	-5.64%	48.89%	112.04%	-68.48%	-	-
Horiz. %	52.64%	46.20%	93.89%	99.50%	66.83%	31.52%	100.00%	-
DY	1.32	1.12	2.95	3.30	2.31	1.17	6.67	-23.64%
YoY %	17.86%	-62.03%	-10.61%	42.86%	97.44%	-82.46%	-	-
Horiz. %	19.79%	16.79%	44.23%	49.48%	34.63%	17.54%	100.00%	-
P/NAPS	4.54	9.30	4.33	4.95	4.94	8.07	2.26	12.31%
YoY %	-51.18%	114.78%	-12.53%	0.20%	-38.79%	257.08%	-	-
Horiz. %	200.88%	411.50%	191.59%	219.03%	218.58%	357.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	12/08/11	19/08/10	19/08/09	21/08/08	21/08/07	22/08/06	-
Price	2.43	2.52	1.10	1.16	1.10	1.58	0.58	-
P/RPS	3.51	4.10	1.91	1.47	1.93	4.54	2.28	7.44%
YoY %	-14.39%	114.66%	29.93%	-23.83%	-57.49%	99.12%	-	-
Horiz. %	153.95%	179.82%	83.77%	64.47%	84.65%	199.12%	100.00%	-
P/EPS	32.44	32.56	18.41	17.65	20.29	43.94	17.73	10.58%
YoY %	-0.37%	76.86%	4.31%	-13.01%	-53.82%	147.83%	-	-
Horiz. %	182.97%	183.64%	103.84%	99.55%	114.44%	247.83%	100.00%	-
EY	3.08	3.07	5.43	5.67	4.93	2.28	5.64	-9.58%
YoY %	0.33%	-43.46%	-4.23%	15.01%	116.23%	-59.57%	-	-
Horiz. %	54.61%	54.43%	96.28%	100.53%	87.41%	40.43%	100.00%	-
DY	1.28	1.23	2.82	3.10	2.82	1.39	6.21	-23.12%
YoY %	4.07%	-56.38%	-9.03%	9.93%	102.88%	-77.62%	-	-
Horiz. %	20.61%	19.81%	45.41%	49.92%	45.41%	22.38%	100.00%	-
P/NAPS	4.70	8.49	4.53	5.27	4.06	6.78	2.42	11.68%
YoY %	-44.64%	87.42%	-14.04%	29.80%	-40.12%	180.17%	-	-
Horiz. %	194.21%	350.83%	187.19%	217.77%	167.77%	280.17%	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