[DIALOG] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -10.92%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 284,437 209,356 199,923 316,443 338,181 314,882 314,335 0.10%
PBT 42,800 47,696 43,271 67,922 64,525 60,246 42,289 -0.01%
Tax -8,065 -11,989 -11,644 -20,814 -19,651 -17,181 -7,977 -0.01%
NP 34,735 35,707 31,627 47,108 44,874 43,065 34,312 -0.01%
-
NP to SH 33,663 35,707 31,627 47,108 44,874 43,065 34,312 0.02%
-
Tax Rate 18.84% 25.14% 26.91% 30.64% 30.45% 28.52% 18.86% -
Total Cost 249,702 173,649 168,296 269,335 293,307 271,817 280,023 0.12%
-
Net Worth 298,358 280,785 129,225 210,520 86,838 122,994 72,429 -1.49%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 25,842 13,903 5,374 9,487 12,468 4,861 8,990 -1.11%
Div Payout % 76.77% 38.94% 16.99% 20.14% 27.79% 11.29% 26.20% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 298,358 280,785 129,225 210,520 86,838 122,994 72,429 -1.49%
NOSH 1,368,615 1,356,451 129,225 105,260 86,838 61,497 36,214 -3.78%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.21% 17.06% 15.82% 14.89% 13.27% 13.68% 10.92% -
ROE 11.28% 12.72% 24.47% 22.38% 51.68% 35.01% 47.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.78 15.43 154.71 300.63 389.44 512.03 867.98 4.04%
EPS 2.46 2.63 24.47 44.75 51.68 70.03 94.75 3.95%
DPS 1.90 1.03 4.16 9.00 14.50 8.00 24.83 2.77%
NAPS 0.218 0.207 1.00 2.00 1.00 2.00 2.00 2.38%
Adjusted Per Share Value based on latest NOSH - 105,260
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.04 3.71 3.54 5.60 5.99 5.58 5.57 0.10%
EPS 0.60 0.63 0.56 0.83 0.79 0.76 0.61 0.01%
DPS 0.46 0.25 0.10 0.17 0.22 0.09 0.16 -1.11%
NAPS 0.0528 0.0497 0.0229 0.0373 0.0154 0.0218 0.0128 -1.49%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.43 0.53 0.43 0.51 0.48 0.79 0.00 -
P/RPS 2.07 3.43 0.28 0.17 0.12 0.15 0.00 -100.00%
P/EPS 17.48 20.13 1.76 1.14 0.93 1.13 0.00 -100.00%
EY 5.72 4.97 56.92 87.75 107.66 88.64 0.00 -100.00%
DY 4.42 1.93 9.67 17.65 30.21 10.13 0.00 -100.00%
P/NAPS 1.97 2.56 0.43 0.26 0.48 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 06/02/01 - -
Price 0.49 0.51 0.48 0.42 0.58 0.80 0.00 -
P/RPS 2.36 3.30 0.31 0.14 0.15 0.16 0.00 -100.00%
P/EPS 19.92 19.37 1.96 0.94 1.12 1.14 0.00 -100.00%
EY 5.02 5.16 50.99 106.56 89.10 87.53 0.00 -100.00%
DY 3.88 2.01 8.67 21.43 25.00 10.00 0.00 -100.00%
P/NAPS 2.25 2.46 0.48 0.21 0.58 0.40 0.00 -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
Post a Comment