[DIALOG] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ-0.0%
YoY- 11.68%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,392,884 2,534,483 2,358,183 2,551,690 2,237,180 1,633,808 1,208,379 18.75%
PBT 448,768 368,726 370,495 276,502 232,332 224,918 200,507 14.35%
Tax -75,654 -67,377 -85,197 -47,729 -47,025 -43,082 -40,382 11.01%
NP 373,114 301,349 285,298 228,773 185,307 181,836 160,125 15.12%
-
NP to SH 370,644 294,929 275,130 215,869 193,298 177,001 152,298 15.96%
-
Tax Rate 16.86% 18.27% 23.00% 17.26% 20.24% 19.15% 20.14% -
Total Cost 3,019,770 2,233,134 2,072,885 2,322,917 2,051,873 1,451,972 1,048,254 19.26%
-
Net Worth 3,183,550 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 583,900 32.63%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 144,968 115,108 110,206 53,445 79,335 73,269 60,983 15.51%
Div Payout % 39.11% 39.03% 40.06% 24.76% 41.04% 41.40% 40.04% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,183,550 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 583,900 32.63%
NOSH 5,507,872 5,265,675 5,050,158 2,429,581 2,407,142 2,362,571 1,967,982 18.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.00% 11.89% 12.10% 8.97% 8.28% 11.13% 13.25% -
ROE 11.64% 11.99% 13.69% 13.80% 14.21% 14.49% 26.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 61.60 48.13 46.70 105.03 92.94 69.15 61.40 0.05%
EPS 6.73 5.60 5.45 8.89 8.03 7.49 7.74 -2.30%
DPS 2.63 2.19 2.18 2.20 3.30 3.10 3.10 -2.70%
NAPS 0.578 0.467 0.398 0.644 0.565 0.5172 0.2967 11.74%
Adjusted Per Share Value based on latest NOSH - 2,429,581
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.09 44.89 41.77 45.20 39.62 28.94 21.40 18.75%
EPS 6.56 5.22 4.87 3.82 3.42 3.14 2.70 15.93%
DPS 2.57 2.04 1.95 0.95 1.41 1.30 1.08 15.52%
NAPS 0.5639 0.4355 0.356 0.2771 0.2409 0.2164 0.1034 32.63%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.92 1.54 1.59 3.79 2.82 2.35 2.76 -
P/RPS 3.12 3.20 3.41 3.61 3.03 3.40 4.49 -5.88%
P/EPS 28.53 27.50 29.19 42.66 35.12 31.37 35.66 -3.64%
EY 3.50 3.64 3.43 2.34 2.85 3.19 2.80 3.78%
DY 1.37 1.42 1.37 0.58 1.17 1.32 1.12 3.41%
P/NAPS 3.32 3.30 3.99 5.89 4.99 4.54 9.30 -15.76%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 18/08/16 20/08/15 21/08/14 20/08/13 13/08/12 12/08/11 -
Price 1.93 1.53 1.50 1.77 2.68 2.43 2.52 -
P/RPS 3.13 3.18 3.21 1.69 2.88 3.51 4.10 -4.39%
P/EPS 28.68 27.32 27.53 19.92 33.37 32.44 32.56 -2.09%
EY 3.49 3.66 3.63 5.02 3.00 3.08 3.07 2.15%
DY 1.36 1.43 1.45 1.24 1.23 1.28 1.23 1.68%
P/NAPS 3.34 3.28 3.77 2.75 4.74 4.70 8.49 -14.38%

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