[DIALOG] YoY TTM Result on 30-Sep-2014 [#1]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

18-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- 1.03%

YoY- 12.32%

Quarter Report

Interim Financial Report FY15 Q1.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	3,517,989	2,651,669	2,352,999	2,517,769	2,395,700	1,695,520	1,299,813	18.03%
YoY %	32.67%	12.69%	-6.54%	5.10%	41.30%	30.44%	-	-
Horiz. %	270.65%	204.00%	181.03%	193.70%	184.31%	130.44%	100.00%	-
PBT	539,468	383,824	387,572	275,810	240,270	227,747	212,377	16.79%
YoY %	40.55%	-0.97%	40.52%	14.79%	5.50%	7.24%	-	-
Horiz. %	254.01%	180.73%	182.49%	129.87%	113.13%	107.24%	100.00%	-
Tax	-83,452	-63,715	-91,875	-45,232	-49,846	-44,154	-42,815	11.75%
YoY %	-30.98%	30.65%	-103.12%	9.26%	-12.89%	-3.13%	-	-
Horiz. %	194.91%	148.81%	214.59%	105.65%	116.42%	103.13%	100.00%	-
NP	456,016	320,109	295,697	230,578	190,424	183,593	169,562	17.90%
YoY %	42.46%	8.26%	28.24%	21.09%	3.72%	8.27%	-	-
Horiz. %	268.94%	188.79%	174.39%	135.98%	112.30%	108.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	450,233	316,193	285,297	218,101	194,180	179,250	163,746	18.34%
YoY %	42.39%	10.83%	30.81%	12.32%	8.33%	9.47%	-	-
Horiz. %	274.96%	193.10%	174.23%	133.19%	118.59%	109.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	16.60%	23.71%	16.40%	20.75%	19.39%	20.16%	-
YoY %	-6.81%	-29.99%	44.57%	-20.96%	7.01%	-3.82%	-	-
Horiz. %	76.74%	82.34%	117.61%	81.35%	102.93%	96.18%	100.00%	-
Total Cost	3,061,973	2,331,560	2,057,302	2,287,191	2,205,276	1,511,927	1,130,251	18.05%
YoY %	31.33%	13.33%	-10.05%	3.71%	45.86%	33.77%	-	-
Horiz. %	270.91%	206.29%	182.02%	202.36%	195.11%	133.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,354,792	2,550,992	2,173,791	163,903,679	1,418,151	1,236,849	638,172	31.82%
YoY %	31.51%	17.35%	-98.67%	11,457.56%	14.66%	93.81%	-	-
Horiz. %	525.69%	399.73%	340.63%	25,683.31%	222.22%	193.81%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	144,968	115,108	110,206	53,445	79,335	73,269	60,983	15.51%
YoY %	25.94%	4.45%	106.20%	-32.63%	8.28%	20.15%	-	-
Horiz. %	237.72%	188.75%	180.72%	87.64%	130.09%	120.15%	100.00%	-
Div Payout %	32.20%	36.40%	38.63%	24.50%	40.86%	40.88%	37.24%	-
YoY %	-11.54%	-5.77%	57.67%	-40.04%	-0.05%	9.77%	-	-
Horiz. %	86.47%	97.74%	103.73%	65.79%	109.72%	109.77%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	3,354,792	2,550,992	2,173,791	163,903,679	1,418,151	1,236,849	638,172	31.82%
YoY %	31.51%	17.35%	-98.67%	11,457.56%	14.66%	93.81%	-	-
Horiz. %	525.69%	399.73%	340.63%	25,683.31%	222.22%	193.81%	100.00%	-
NOSH	5,641,642	5,281,558	5,090,847	4,892,647	2,407,727	2,304,975	1,970,884	19.13%
YoY %	6.82%	3.75%	4.05%	103.21%	4.46%	16.95%	-	-
Horiz. %	286.25%	267.98%	258.30%	248.25%	122.16%	116.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	12.96%	12.07%	12.57%	9.16%	7.95%	10.83%	13.05%	-
YoY %	7.37%	-3.98%	37.23%	15.22%	-26.59%	-17.01%	-	-
Horiz. %	99.31%	92.49%	96.32%	70.19%	60.92%	82.99%	100.00%	-
ROE	13.42%	12.39%	13.12%	0.13%	13.69%	14.49%	25.66%	-
YoY %	8.31%	-5.56%	9,992.31%	-99.05%	-5.52%	-43.53%	-	-
Horiz. %	52.30%	48.29%	51.13%	0.51%	53.35%	56.47%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	62.39	50.21	46.22	51.46	99.50	73.56	65.95	-0.91%
YoY %	24.26%	8.63%	-10.18%	-48.28%	35.26%	11.54%	-	-
Horiz. %	94.60%	76.13%	70.08%	78.03%	150.87%	111.54%	100.00%	-
EPS	7.99	5.99	5.60	4.46	8.06	7.78	8.31	-0.65%
YoY %	33.39%	6.96%	25.56%	-44.67%	3.60%	-6.38%	-	-
Horiz. %	96.15%	72.08%	67.39%	53.67%	96.99%	93.62%	100.00%	-
DPS	2.57	2.18	2.16	1.09	3.30	3.18	3.10	-3.07%
YoY %	17.89%	0.93%	98.17%	-66.97%	3.77%	2.58%	-	-
Horiz. %	82.90%	70.32%	69.68%	35.16%	106.45%	102.58%	100.00%	-
NAPS	0.595	0.483	0.427	33.50	0.589	0.5366	0.3238	10.66%
YoY %	23.19%	13.11%	-98.73%	5,587.61%	9.77%	65.72%	-	-
Horiz. %	183.76%	149.17%	131.87%	10,345.89%	181.90%	165.72%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 4,892,647
RPS	62.31	46.97	41.68	44.59	42.43	30.03	23.02	18.03%
YoY %	32.66%	12.69%	-6.53%	5.09%	41.29%	30.45%	-	-
Horiz. %	270.68%	204.04%	181.06%	193.70%	184.32%	130.45%	100.00%	-
EPS	7.97	5.60	5.05	3.86	3.44	3.17	2.90	18.33%
YoY %	42.32%	10.89%	30.83%	12.21%	8.52%	9.31%	-	-
Horiz. %	274.83%	193.10%	174.14%	133.10%	118.62%	109.31%	100.00%	-
DPS	2.57	2.04	1.95	0.95	1.41	1.30	1.08	15.52%
YoY %	25.98%	4.62%	105.26%	-32.62%	8.46%	20.37%	-	-
Horiz. %	237.96%	188.89%	180.56%	87.96%	130.56%	120.37%	100.00%	-
NAPS	0.5942	0.4518	0.385	29.0303	0.2512	0.2191	0.113	31.83%
YoY %	31.52%	17.35%	-98.67%	11,456.65%	14.65%	93.89%	-	-
Horiz. %	525.84%	399.82%	340.71%	25,690.53%	222.30%	193.89%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.00	1.46	1.60	1.72	2.54	2.39	2.25	-
P/RPS	3.21	2.91	3.46	3.34	2.55	3.25	3.41	-1.00%
YoY %	10.31%	-15.90%	3.59%	30.98%	-21.54%	-4.69%	-	-
Horiz. %	94.13%	85.34%	101.47%	97.95%	74.78%	95.31%	100.00%	-
P/EPS	25.05	24.39	28.55	38.58	31.49	30.73	27.08	-1.28%
YoY %	2.71%	-14.57%	-26.00%	22.52%	2.47%	13.48%	-	-
Horiz. %	92.50%	90.07%	105.43%	142.47%	116.29%	113.48%	100.00%	-
EY	3.99	4.10	3.50	2.59	3.18	3.25	3.69	1.31%
YoY %	-2.68%	17.14%	35.14%	-18.55%	-2.15%	-11.92%	-	-
Horiz. %	108.13%	111.11%	94.85%	70.19%	86.18%	88.08%	100.00%	-
DY	1.29	1.49	1.35	0.64	1.30	1.33	1.38	-1.11%
YoY %	-13.42%	10.37%	110.94%	-50.77%	-2.26%	-3.62%	-	-
Horiz. %	93.48%	107.97%	97.83%	46.38%	94.20%	96.38%	100.00%	-
P/NAPS	3.36	3.02	3.75	0.05	4.31	4.45	6.95	-11.39%
YoY %	11.26%	-19.47%	7,400.00%	-98.84%	-3.15%	-35.97%	-	-
Horiz. %	48.35%	43.45%	53.96%	0.72%	62.01%	64.03%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	22/11/16	17/11/15	18/11/14	19/11/13	20/11/12	16/11/11	-
Price	2.30	1.55	1.64	1.50	2.98	2.41	2.40	-
P/RPS	3.69	3.09	3.55	2.91	2.99	3.28	3.64	0.22%
YoY %	19.42%	-12.96%	21.99%	-2.68%	-8.84%	-9.89%	-	-
Horiz. %	101.37%	84.89%	97.53%	79.95%	82.14%	90.11%	100.00%	-
P/EPS	28.80	25.89	29.26	33.65	36.95	30.99	28.89	-0.05%
YoY %	11.24%	-11.52%	-13.05%	-8.93%	19.23%	7.27%	-	-
Horiz. %	99.69%	89.62%	101.28%	116.48%	127.90%	107.27%	100.00%	-
EY	3.47	3.86	3.42	2.97	2.71	3.23	3.46	0.04%
YoY %	-10.10%	12.87%	15.15%	9.59%	-16.10%	-6.65%	-	-
Horiz. %	100.29%	111.56%	98.84%	85.84%	78.32%	93.35%	100.00%	-
DY	1.12	1.41	1.32	0.73	1.11	1.32	1.29	-2.32%
YoY %	-20.57%	6.82%	80.82%	-34.23%	-15.91%	2.33%	-	-
Horiz. %	86.82%	109.30%	102.33%	56.59%	86.05%	102.33%	100.00%	-
P/NAPS	3.87	3.21	3.84	0.04	5.06	4.49	7.41	-10.25%
YoY %	20.56%	-16.41%	9,500.00%	-99.21%	12.69%	-39.41%	-	-
Horiz. %	52.23%	43.32%	51.82%	0.54%	68.29%	60.59%	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

2024-07-03 16:40:00

EMA 5

5 Mins

SELL

2024-07-03 15:40:00

EMA 5

10 Mins

BUY

2024-07-03 15:40:00

EMA 5

5 Mins

BUY

2024-07-03 15:00:00

EMA 5

10 Mins

SELL

2024-07-03 15:00:00

TURTLE SYSTEM 55

Hourly

BUY

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

SALCON

SALCON BHD

924

MPI

MALAYSIAN PACIFIC INDUSTRIES

905

PTRANS

PERAK TRANSIT BERHAD

897

HLIND

HONG LEONG INDUSTRIES BHD

854

YTLPOWR

YTL POWER INTERNATIONAL BHD

814

JCY

JCY INTERNATIONAL BERHAD

798

GENTING

GENTING BHD

666

PBBANK

PUBLIC BANK BHD

552

NOTION

NOTION VTEC BHD

544

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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