[DIALOG] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 9.16%
YoY- -32.86%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 405,083 284,437 209,356 199,923 316,443 338,181 314,882 4.28%
PBT 63,303 42,800 47,696 43,271 67,922 64,525 60,246 0.82%
Tax -8,794 -8,065 -11,989 -11,644 -20,814 -19,651 -17,181 -10.55%
NP 54,509 34,735 35,707 31,627 47,108 44,874 43,065 4.00%
-
NP to SH 51,739 33,663 35,707 31,627 47,108 44,874 43,065 3.10%
-
Tax Rate 13.89% 18.84% 25.14% 26.91% 30.64% 30.45% 28.52% -
Total Cost 350,574 249,702 173,649 168,296 269,335 293,307 271,817 4.32%
-
Net Worth 326,942 298,358 280,785 129,225 210,520 86,838 122,994 17.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 49,343 25,842 13,903 5,374 9,487 12,468 4,861 47.12%
Div Payout % 95.37% 76.77% 38.94% 16.99% 20.14% 27.79% 11.29% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 326,942 298,358 280,785 129,225 210,520 86,838 122,994 17.68%
NOSH 1,379,506 1,368,615 1,356,451 129,225 105,260 86,838 61,497 67.89%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.46% 12.21% 17.06% 15.82% 14.89% 13.27% 13.68% -
ROE 15.83% 11.28% 12.72% 24.47% 22.38% 51.68% 35.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.36 20.78 15.43 154.71 300.63 389.44 512.03 -37.88%
EPS 3.75 2.46 2.63 24.47 44.75 51.68 70.03 -38.59%
DPS 3.60 1.90 1.03 4.16 9.00 14.50 8.00 -12.45%
NAPS 0.237 0.218 0.207 1.00 2.00 1.00 2.00 -29.90%
Adjusted Per Share Value based on latest NOSH - 129,225
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.17 5.04 3.71 3.54 5.60 5.99 5.58 4.26%
EPS 0.92 0.60 0.63 0.56 0.83 0.79 0.76 3.23%
DPS 0.87 0.46 0.25 0.10 0.17 0.22 0.09 45.92%
NAPS 0.0579 0.0528 0.0497 0.0229 0.0373 0.0154 0.0218 17.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 0.43 0.53 0.43 0.51 0.48 0.79 -
P/RPS 3.03 2.07 3.43 0.28 0.17 0.12 0.15 64.99%
P/EPS 23.73 17.48 20.13 1.76 1.14 0.93 1.13 66.06%
EY 4.21 5.72 4.97 56.92 87.75 107.66 88.64 -39.80%
DY 4.04 4.42 1.93 9.67 17.65 30.21 10.13 -14.19%
P/NAPS 3.76 1.97 2.56 0.43 0.26 0.48 0.40 45.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 06/02/01 -
Price 1.43 0.49 0.51 0.48 0.42 0.58 0.80 -
P/RPS 4.87 2.36 3.30 0.31 0.14 0.15 0.16 76.65%
P/EPS 38.13 19.92 19.37 1.96 0.94 1.12 1.14 79.45%
EY 2.62 5.02 5.16 50.99 106.56 89.10 87.53 -44.26%
DY 2.52 3.88 2.01 8.67 21.43 25.00 10.00 -20.51%
P/NAPS 6.03 2.25 2.46 0.48 0.21 0.58 0.40 57.13%

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