[DIALOG] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

13-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- 2.75%

YoY- 16.22%

Quarter Report

Interim Financial Report FY12 Q4.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	2,358,183	2,551,690	2,237,180	1,633,808	1,208,379	1,139,146	1,104,521	13.46%
YoY %	-7.58%	14.06%	36.93%	35.21%	6.08%	3.13%	-	-
Horiz. %	213.50%	231.02%	202.55%	147.92%	109.40%	103.13%	100.00%	-
PBT	370,495	276,502	232,332	224,918	200,507	150,014	123,456	20.09%
YoY %	33.99%	19.01%	3.30%	12.17%	33.66%	21.51%	-	-
Horiz. %	300.10%	223.97%	188.19%	182.18%	162.41%	121.51%	100.00%	-
Tax	-85,197	-47,729	-47,025	-43,082	-40,382	-25,353	-21,971	25.32%
YoY %	-78.50%	-1.50%	-9.15%	-6.69%	-59.28%	-15.39%	-	-
Horiz. %	387.77%	217.24%	214.03%	196.09%	183.80%	115.39%	100.00%	-
NP	285,298	228,773	185,307	181,836	160,125	124,661	101,485	18.79%
YoY %	24.71%	23.46%	1.91%	13.56%	28.45%	22.84%	-	-
Horiz. %	281.12%	225.43%	182.60%	179.18%	157.78%	122.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	275,130	215,869	193,298	177,001	152,298	118,298	91,936	20.03%
YoY %	27.45%	11.68%	9.21%	16.22%	28.74%	28.67%	-	-
Horiz. %	299.26%	234.80%	210.25%	192.53%	165.66%	128.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.00%	17.26%	20.24%	19.15%	20.14%	16.90%	17.80%	-
YoY %	33.26%	-14.72%	5.69%	-4.92%	19.17%	-5.06%	-	-
Horiz. %	129.21%	96.97%	113.71%	107.58%	113.15%	94.94%	100.00%	-
Total Cost	2,072,885	2,322,917	2,051,873	1,451,972	1,048,254	1,014,485	1,003,036	12.85%
YoY %	-10.76%	13.21%	41.32%	38.51%	3.33%	1.14%	-	-
Horiz. %	206.66%	231.59%	204.57%	144.76%	104.51%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,009,963	1,564,650	1,360,035	1,221,921	583,900	480,529	307,717	36.70%
YoY %	28.46%	15.04%	11.30%	109.27%	21.51%	56.16%	-	-
Horiz. %	653.19%	508.47%	441.98%	397.09%	189.75%	156.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	110,206	53,445	79,335	73,269	60,983	61,348	50,321	13.95%
YoY %	106.20%	-32.63%	8.28%	20.15%	-0.59%	21.91%	-	-
Horiz. %	219.01%	106.21%	157.66%	145.60%	121.19%	121.91%	100.00%	-
Div Payout %	40.06%	24.76%	41.04%	41.40%	40.04%	51.86%	54.74%	-
YoY %	61.79%	-39.67%	-0.87%	3.40%	-22.79%	-5.26%	-	-
Horiz. %	73.18%	45.23%	74.97%	75.63%	73.15%	94.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,009,963	1,564,650	1,360,035	1,221,921	583,900	480,529	307,717	36.70%
YoY %	28.46%	15.04%	11.30%	109.27%	21.51%	56.16%	-	-
Horiz. %	653.19%	508.47%	441.98%	397.09%	189.75%	156.16%	100.00%	-
NOSH	5,050,158	2,429,581	2,407,142	2,362,571	1,967,982	1,979,930	1,398,715	23.84%
YoY %	107.86%	0.93%	1.89%	20.05%	-0.60%	41.55%	-	-
Horiz. %	361.06%	173.70%	172.10%	168.91%	140.70%	141.55%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	12.10%	8.97%	8.28%	11.13%	13.25%	10.94%	9.19%	-
YoY %	34.89%	8.33%	-25.61%	-16.00%	21.12%	19.04%	-	-
Horiz. %	131.66%	97.61%	90.10%	121.11%	144.18%	119.04%	100.00%	-
ROE	13.69%	13.80%	14.21%	14.49%	26.08%	24.62%	29.88%	-
YoY %	-0.80%	-2.89%	-1.93%	-44.44%	5.93%	-17.60%	-	-
Horiz. %	45.82%	46.18%	47.56%	48.49%	87.28%	82.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	46.70	105.03	92.94	69.15	61.40	57.53	78.97	-8.37%
YoY %	-55.54%	13.01%	34.40%	12.62%	6.73%	-27.15%	-	-
Horiz. %	59.14%	133.00%	117.69%	87.56%	77.75%	72.85%	100.00%	-
EPS	5.45	8.89	8.03	7.49	7.74	5.97	6.57	-3.06%
YoY %	-38.70%	10.71%	7.21%	-3.23%	29.65%	-9.13%	-	-
Horiz. %	82.95%	135.31%	122.22%	114.00%	117.81%	90.87%	100.00%	-
DPS	2.18	2.20	3.30	3.10	3.10	3.10	3.60	-8.01%
YoY %	-0.91%	-33.33%	6.45%	0.00%	0.00%	-13.89%	-	-
Horiz. %	60.56%	61.11%	91.67%	86.11%	86.11%	86.11%	100.00%	-
NAPS	0.398	0.644	0.565	0.5172	0.2967	0.2427	0.22	10.38%
YoY %	-38.20%	13.98%	9.24%	74.32%	22.25%	10.32%	-	-
Horiz. %	180.91%	292.73%	256.82%	235.09%	134.86%	110.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 2,362,571
RPS	41.77	45.19	39.62	28.94	21.40	20.18	19.56	13.47%
YoY %	-7.57%	14.06%	36.90%	35.23%	6.05%	3.17%	-	-
Horiz. %	213.55%	231.03%	202.56%	147.96%	109.41%	103.17%	100.00%	-
EPS	4.87	3.82	3.42	3.13	2.70	2.10	1.63	20.00%
YoY %	27.49%	11.70%	9.27%	15.93%	28.57%	28.83%	-	-
Horiz. %	298.77%	234.36%	209.82%	192.02%	165.64%	128.83%	100.00%	-
DPS	1.95	0.95	1.41	1.30	1.08	1.09	0.89	13.95%
YoY %	105.26%	-32.62%	8.46%	20.37%	-0.92%	22.47%	-	-
Horiz. %	219.10%	106.74%	158.43%	146.07%	121.35%	122.47%	100.00%	-
NAPS	0.356	0.2771	0.2409	0.2164	0.1034	0.0851	0.0545	36.70%
YoY %	28.47%	15.03%	11.32%	109.28%	21.50%	56.15%	-	-
Horiz. %	653.21%	508.44%	442.02%	397.06%	189.72%	156.15%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.59	3.79	2.82	2.35	2.76	1.05	1.09	-
P/RPS	3.41	3.61	3.03	3.40	4.49	1.82	1.38	16.26%
YoY %	-5.54%	19.14%	-10.88%	-24.28%	146.70%	31.88%	-	-
Horiz. %	247.10%	261.59%	219.57%	246.38%	325.36%	131.88%	100.00%	-
P/EPS	29.19	42.66	35.12	31.37	35.66	17.57	16.58	9.88%
YoY %	-31.58%	21.47%	11.95%	-12.03%	102.96%	5.97%	-	-
Horiz. %	176.06%	257.30%	211.82%	189.20%	215.08%	105.97%	100.00%	-
EY	3.43	2.34	2.85	3.19	2.80	5.69	6.03	-8.97%
YoY %	46.58%	-17.89%	-10.66%	13.93%	-50.79%	-5.64%	-	-
Horiz. %	56.88%	38.81%	47.26%	52.90%	46.43%	94.36%	100.00%	-
DY	1.37	0.58	1.17	1.32	1.12	2.95	3.30	-13.62%
YoY %	136.21%	-50.43%	-11.36%	17.86%	-62.03%	-10.61%	-	-
Horiz. %	41.52%	17.58%	35.45%	40.00%	33.94%	89.39%	100.00%	-
P/NAPS	3.99	5.89	4.99	4.54	9.30	4.33	4.95	-3.52%
YoY %	-32.26%	18.04%	9.91%	-51.18%	114.78%	-12.53%	-	-
Horiz. %	80.61%	118.99%	100.81%	91.72%	187.88%	87.47%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	21/08/14	20/08/13	13/08/12	12/08/11	19/08/10	19/08/09	-
Price	1.50	1.77	2.68	2.43	2.52	1.10	1.16	-
P/RPS	3.21	1.69	2.88	3.51	4.10	1.91	1.47	13.89%
YoY %	89.94%	-41.32%	-17.95%	-14.39%	114.66%	29.93%	-	-
Horiz. %	218.37%	114.97%	195.92%	238.78%	278.91%	129.93%	100.00%	-
P/EPS	27.53	19.92	33.37	32.44	32.56	18.41	17.65	7.68%
YoY %	38.20%	-40.31%	2.87%	-0.37%	76.86%	4.31%	-	-
Horiz. %	155.98%	112.86%	189.07%	183.80%	184.48%	104.31%	100.00%	-
EY	3.63	5.02	3.00	3.08	3.07	5.43	5.67	-7.15%
YoY %	-27.69%	67.33%	-2.60%	0.33%	-43.46%	-4.23%	-	-
Horiz. %	64.02%	88.54%	52.91%	54.32%	54.14%	95.77%	100.00%	-
DY	1.45	1.24	1.23	1.28	1.23	2.82	3.10	-11.88%
YoY %	16.94%	0.81%	-3.91%	4.07%	-56.38%	-9.03%	-	-
Horiz. %	46.77%	40.00%	39.68%	41.29%	39.68%	90.97%	100.00%	-
P/NAPS	3.77	2.75	4.74	4.70	8.49	4.53	5.27	-5.42%
YoY %	37.09%	-41.98%	0.85%	-44.64%	87.42%	-14.04%	-	-
Horiz. %	71.54%	52.18%	89.94%	89.18%	161.10%	85.96%	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