[DIALOG] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 8.83%
YoY- 29.2%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,695,520 1,299,813 1,094,098 1,176,830 846,018 559,112 372,179 28.72%
PBT 227,747 212,377 157,199 133,937 98,682 66,366 58,989 25.22%
Tax -44,154 -42,815 -26,528 -24,600 -15,972 -8,872 -7,745 33.62%
NP 183,593 169,562 130,671 109,337 82,710 57,494 51,244 23.67%
-
NP to SH 179,250 163,746 124,457 100,056 77,444 53,437 49,461 23.91%
-
Tax Rate 19.39% 20.16% 16.88% 18.37% 16.19% 13.37% 13.13% -
Total Cost 1,511,927 1,130,251 963,427 1,067,493 763,308 501,618 320,935 29.44%
-
Net Worth 1,236,849 638,172 506,592 0 399,992 343,161 327,339 24.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 73,269 60,983 61,348 50,321 43,277 30,223 49,343 6.80%
Div Payout % 40.88% 37.24% 49.29% 50.29% 55.88% 56.56% 99.76% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,236,849 638,172 506,592 0 399,992 343,161 327,339 24.77%
NOSH 2,304,975 1,970,884 1,958,224 1,395,595 1,393,703 1,400,661 1,375,376 8.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.83% 13.05% 11.94% 9.29% 9.78% 10.28% 13.77% -
ROE 14.49% 25.66% 24.57% 0.00% 19.36% 15.57% 15.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.56 65.95 55.87 84.32 60.70 39.92 27.06 18.11%
EPS 7.78 8.31 6.36 7.17 5.56 3.82 3.60 13.69%
DPS 3.18 3.10 3.13 3.60 3.10 2.16 3.60 -2.04%
NAPS 0.5366 0.3238 0.2587 0.00 0.287 0.245 0.238 14.49%
Adjusted Per Share Value based on latest NOSH - 1,395,595
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.03 23.02 19.38 20.84 14.98 9.90 6.59 28.72%
EPS 3.17 2.90 2.20 1.77 1.37 0.95 0.88 23.78%
DPS 1.30 1.08 1.09 0.89 0.77 0.54 0.87 6.91%
NAPS 0.2191 0.113 0.0897 0.00 0.0708 0.0608 0.058 24.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.39 2.25 1.12 1.23 1.02 1.72 0.54 -
P/RPS 3.25 3.41 2.00 1.46 1.68 4.31 2.00 8.42%
P/EPS 30.73 27.08 17.62 17.16 18.36 45.08 15.02 12.65%
EY 3.25 3.69 5.67 5.83 5.45 2.22 6.66 -11.26%
DY 1.33 1.38 2.80 2.93 3.04 1.25 6.67 -23.54%
P/NAPS 4.45 6.95 4.33 0.00 3.55 7.02 2.27 11.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 22/11/10 17/11/09 18/11/08 20/11/07 21/11/06 -
Price 2.41 2.40 1.44 1.35 0.88 1.69 0.73 -
P/RPS 3.28 3.64 2.58 1.60 1.45 4.23 2.70 3.29%
P/EPS 30.99 28.89 22.66 18.83 15.84 44.30 20.30 7.29%
EY 3.23 3.46 4.41 5.31 6.31 2.26 4.93 -6.79%
DY 1.32 1.29 2.18 2.67 3.52 1.28 4.93 -19.70%
P/NAPS 4.49 7.41 5.57 0.00 3.07 6.90 3.07 6.53%

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