[DIALOG] YoY TTM Result on 30-Sep-2005 [#1]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

21-Nov-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Sep-2005 [#1]

Profit Trend

QoQ- 1.86%

YoY- -11.85%

Quarter Report

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	846,018	559,112	372,179	273,175	196,206	205,296	355,459	15.53%
YoY %	51.31%	50.23%	36.24%	39.23%	-4.43%	-42.24%	-	-
Horiz. %	238.01%	157.29%	104.70%	76.85%	55.20%	57.76%	100.00%	-
PBT	98,682	66,366	58,989	44,353	50,676	40,210	74,556	4.77%
YoY %	48.69%	12.51%	33.00%	-12.48%	26.03%	-46.07%	-	-
Horiz. %	132.36%	89.01%	79.12%	59.49%	67.97%	53.93%	100.00%	-
Tax	-15,972	-8,872	-7,745	-10,385	-13,041	-11,237	-21,672	-4.95%
YoY %	-80.03%	-14.55%	25.42%	20.37%	-16.05%	48.15%	-	-
Horiz. %	73.70%	40.94%	35.74%	47.92%	60.17%	51.85%	100.00%	-
NP	82,710	57,494	51,244	33,968	37,635	28,973	52,884	7.73%
YoY %	43.86%	12.20%	50.86%	-9.74%	29.90%	-45.21%	-	-
Horiz. %	156.40%	108.72%	96.90%	64.23%	71.17%	54.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,444	53,437	49,461	33,177	37,635	28,973	52,884	6.55%
YoY %	44.93%	8.04%	49.08%	-11.85%	29.90%	-45.21%	-	-
Horiz. %	146.44%	101.05%	93.53%	62.74%	71.17%	54.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.19%	13.37%	13.13%	23.41%	25.73%	27.95%	29.07%	-
YoY %	21.09%	1.83%	-43.91%	-9.02%	-7.94%	-3.85%	-	-
Horiz. %	55.69%	45.99%	45.17%	80.53%	88.51%	96.15%	100.00%	-
Total Cost	763,308	501,618	320,935	239,207	158,571	176,323	302,575	16.65%
YoY %	52.17%	56.30%	34.17%	50.85%	-10.07%	-41.73%	-	-
Horiz. %	252.27%	165.78%	106.07%	79.06%	52.41%	58.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,992	343,161	327,339	295,264	284,455	213,314	206,323	11.65%
YoY %	16.56%	4.83%	10.86%	3.80%	33.35%	3.39%	-	-
Horiz. %	193.87%	166.32%	158.65%	143.11%	137.87%	103.39%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	43,277	30,223	49,343	25,842	13,903	5,374	9,487	28.75%
YoY %	43.19%	-38.75%	90.94%	85.87%	158.71%	-43.35%	-	-
Horiz. %	456.17%	318.57%	520.11%	272.39%	146.55%	56.65%	100.00%	-
Div Payout %	55.88%	56.56%	99.76%	77.89%	36.94%	18.55%	17.94%	-
YoY %	-1.20%	-43.30%	28.08%	110.86%	99.14%	3.40%	-	-
Horiz. %	311.48%	315.27%	556.08%	434.17%	205.91%	103.40%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	399,992	343,161	327,339	295,264	284,455	213,314	206,323	11.65%
YoY %	16.56%	4.83%	10.86%	3.80%	33.35%	3.39%	-	-
Horiz. %	193.87%	166.32%	158.65%	143.11%	137.87%	103.39%	100.00%	-
NOSH	1,393,703	1,400,661	1,375,376	1,360,666	1,374,181	106,657	105,806	53.61%
YoY %	-0.50%	1.84%	1.08%	-0.98%	1,188.41%	0.80%	-	-
Horiz. %	1,317.22%	1,323.80%	1,299.90%	1,286.00%	1,298.77%	100.80%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	9.78%	10.28%	13.77%	12.43%	19.18%	14.11%	14.88%	-
YoY %	-4.86%	-25.34%	10.78%	-35.19%	35.93%	-5.17%	-	-
Horiz. %	65.73%	69.09%	92.54%	83.53%	128.90%	94.83%	100.00%	-
ROE	19.36%	15.57%	15.11%	11.24%	13.23%	13.58%	25.63%	-
YoY %	24.34%	3.04%	34.43%	-15.04%	-2.58%	-47.02%	-	-
Horiz. %	75.54%	60.75%	58.95%	43.85%	51.62%	52.98%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	60.70	39.92	27.06	20.08	14.28	192.48	335.95	-24.79%
YoY %	52.05%	47.52%	34.76%	40.62%	-92.58%	-42.71%	-	-
Horiz. %	18.07%	11.88%	8.05%	5.98%	4.25%	57.29%	100.00%	-
EPS	5.56	3.82	3.60	2.44	2.74	27.16	49.98	-30.62%
YoY %	45.55%	6.11%	47.54%	-10.95%	-89.91%	-45.66%	-	-
Horiz. %	11.12%	7.64%	7.20%	4.88%	5.48%	54.34%	100.00%	-
DPS	3.10	2.16	3.60	1.90	1.01	5.10	8.97	-16.21%
YoY %	43.52%	-40.00%	89.47%	88.12%	-80.20%	-43.14%	-	-
Horiz. %	34.56%	24.08%	40.13%	21.18%	11.26%	56.86%	100.00%	-
NAPS	0.287	0.245	0.238	0.217	0.207	2.00	1.95	-27.31%
YoY %	17.14%	2.94%	9.68%	4.83%	-89.65%	2.56%	-	-
Horiz. %	14.72%	12.56%	12.21%	11.13%	10.62%	102.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,360,666
RPS	14.98	9.90	6.59	4.84	3.48	3.64	6.30	15.51%
YoY %	51.31%	50.23%	36.16%	39.08%	-4.40%	-42.22%	-	-
Horiz. %	237.78%	157.14%	104.60%	76.83%	55.24%	57.78%	100.00%	-
EPS	1.37	0.95	0.88	0.59	0.67	0.51	0.94	6.47%
YoY %	44.21%	7.95%	49.15%	-11.94%	31.37%	-45.74%	-	-
Horiz. %	145.74%	101.06%	93.62%	62.77%	71.28%	54.26%	100.00%	-
DPS	0.77	0.54	0.87	0.46	0.25	0.10	0.17	28.59%
YoY %	42.59%	-37.93%	89.13%	84.00%	150.00%	-41.18%	-	-
Horiz. %	452.94%	317.65%	511.76%	270.59%	147.06%	58.82%	100.00%	-
NAPS	0.0708	0.0608	0.058	0.0523	0.0504	0.0378	0.0365	11.66%
YoY %	16.45%	4.83%	10.90%	3.77%	33.33%	3.56%	-	-
Horiz. %	193.97%	166.58%	158.90%	143.29%	138.08%	103.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.02	1.72	0.54	0.41	0.44	0.51	0.57	-
P/RPS	1.68	4.31	2.00	2.04	3.08	0.26	0.17	46.43%
YoY %	-61.02%	115.50%	-1.96%	-33.77%	1,084.62%	52.94%	-	-
Horiz. %	988.24%	2,535.29%	1,176.47%	1,200.00%	1,811.76%	152.94%	100.00%	-
P/EPS	18.36	45.08	15.02	16.82	16.07	1.88	1.14	58.84%
YoY %	-59.27%	200.13%	-10.70%	4.67%	754.79%	64.91%	-	-
Horiz. %	1,610.53%	3,954.39%	1,317.54%	1,475.44%	1,409.65%	164.91%	100.00%	-
EY	5.45	2.22	6.66	5.95	6.22	53.26	87.69	-37.03%
YoY %	145.50%	-66.67%	11.93%	-4.34%	-88.32%	-39.26%	-	-
Horiz. %	6.22%	2.53%	7.59%	6.79%	7.09%	60.74%	100.00%	-
DY	3.04	1.25	6.67	4.63	2.30	10.00	15.73	-23.94%
YoY %	143.20%	-81.26%	44.06%	101.30%	-77.00%	-36.43%	-	-
Horiz. %	19.33%	7.95%	42.40%	29.43%	14.62%	63.57%	100.00%	-
P/NAPS	3.55	7.02	2.27	1.89	2.13	0.26	0.29	51.75%
YoY %	-49.43%	209.25%	20.11%	-11.27%	719.23%	-10.34%	-	-
Horiz. %	1,224.14%	2,420.69%	782.76%	651.72%	734.48%	89.66%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	20/11/07	21/11/06	21/11/05	22/11/04	18/11/03	15/11/02	-
Price	0.88	1.69	0.73	0.40	0.46	0.50	0.59	-
P/RPS	1.45	4.23	2.70	1.99	3.22	0.26	0.18	41.53%
YoY %	-65.72%	56.67%	35.68%	-38.20%	1,138.46%	44.44%	-	-
Horiz. %	805.56%	2,350.00%	1,500.00%	1,105.56%	1,788.89%	144.44%	100.00%	-
P/EPS	15.84	44.30	20.30	16.40	16.80	1.84	1.18	54.10%
YoY %	-64.24%	118.23%	23.78%	-2.38%	813.04%	55.93%	-	-
Horiz. %	1,342.37%	3,754.24%	1,720.34%	1,389.83%	1,423.73%	155.93%	100.00%	-
EY	6.31	2.26	4.93	6.10	5.95	54.33	84.71	-35.10%
YoY %	179.20%	-54.16%	-19.18%	2.52%	-89.05%	-35.86%	-	-
Horiz. %	7.45%	2.67%	5.82%	7.20%	7.02%	64.14%	100.00%	-
DY	3.52	1.28	4.93	4.75	2.20	10.20	15.20	-21.61%
YoY %	175.00%	-74.04%	3.79%	115.91%	-78.43%	-32.89%	-	-
Horiz. %	23.16%	8.42%	32.43%	31.25%	14.47%	67.11%	100.00%	-
P/NAPS	3.07	6.90	3.07	1.84	2.22	0.25	0.30	47.29%
YoY %	-55.51%	124.76%	66.85%	-17.12%	788.00%	-16.67%	-	-
Horiz. %	1,023.33%	2,300.00%	1,023.33%	613.33%	740.00%	83.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

984

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

SALCON

SALCON BHD

927

HLIND

HONG LEONG INDUSTRIES BHD

868

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

WCT

WCT HOLDINGS BERHAD

643

JCY

JCY INTERNATIONAL BERHAD

636

GENTING

GENTING BHD

607

PBBANK

PUBLIC BANK BHD

556

Daily Stocks

OFB

0.805

+0.525

116,484,800

HSI-HWW

0.215

-0.02

74,514,600

AHB-WC

0.075

0.00

68,336,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.22

+0.02

57,796,700

SNS

0.875

-0.005

49,763,300

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.28

+0.015

47,222,500

JCY

0.795

+0.015

45,811,200

JAKS

0.165

+0.005

45,228,600

More active Stocks

OFB

0.805

+0.525

116,484,800

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

924,400

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

THETA

2.02

+0.14

3,993,200

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.535

+0.115

8,244,400

GAMUDA

7.33

+0.09

5,682,000

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.16

-0.34

78,300

TOYOVEN

1.05

-0.33

7,152,900

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

156,500

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,786,900

KUAISHO-C17

0.08

-0.12

58,800

NOTION

2.01

-0.11

7,861,000

KESM

7.02

-0.11

6,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More