[DIALOG] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -5.12%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 671,970 405,083 284,437 209,356 199,923 316,443 338,181 12.11%
PBT 78,774 63,303 42,800 47,696 43,271 67,922 64,525 3.37%
Tax -11,679 -8,794 -8,065 -11,989 -11,644 -20,814 -19,651 -8.30%
NP 67,095 54,509 34,735 35,707 31,627 47,108 44,874 6.93%
-
NP to SH 62,275 51,739 33,663 35,707 31,627 47,108 44,874 5.61%
-
Tax Rate 14.83% 13.89% 18.84% 25.14% 26.91% 30.64% 30.45% -
Total Cost 604,875 350,574 249,702 173,649 168,296 269,335 293,307 12.81%
-
Net Worth 349,440 326,942 298,358 280,785 129,225 210,520 86,838 26.10%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 30,223 49,343 25,842 13,903 5,374 9,487 12,468 15.89%
Div Payout % 48.53% 95.37% 76.77% 38.94% 16.99% 20.14% 27.79% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 349,440 326,942 298,358 280,785 129,225 210,520 86,838 26.10%
NOSH 1,399,440 1,379,506 1,368,615 1,356,451 129,225 105,260 86,838 58.89%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.98% 13.46% 12.21% 17.06% 15.82% 14.89% 13.27% -
ROE 17.82% 15.83% 11.28% 12.72% 24.47% 22.38% 51.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.02 29.36 20.78 15.43 154.71 300.63 389.44 -29.43%
EPS 4.45 3.75 2.46 2.63 24.47 44.75 51.68 -33.53%
DPS 2.16 3.60 1.90 1.03 4.16 9.00 14.50 -27.18%
NAPS 0.2497 0.237 0.218 0.207 1.00 2.00 1.00 -20.63%
Adjusted Per Share Value based on latest NOSH - 1,356,451
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.90 7.17 5.04 3.71 3.54 5.60 5.99 12.11%
EPS 1.10 0.92 0.60 0.63 0.56 0.83 0.79 5.66%
DPS 0.54 0.87 0.46 0.25 0.10 0.17 0.22 16.13%
NAPS 0.0619 0.0579 0.0528 0.0497 0.0229 0.0373 0.0154 26.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 0.89 0.43 0.53 0.43 0.51 0.48 -
P/RPS 3.77 3.03 2.07 3.43 0.28 0.17 0.12 77.58%
P/EPS 40.67 23.73 17.48 20.13 1.76 1.14 0.93 87.64%
EY 2.46 4.21 5.72 4.97 56.92 87.75 107.66 -46.71%
DY 1.19 4.04 4.42 1.93 9.67 17.65 30.21 -41.65%
P/NAPS 7.25 3.76 1.97 2.56 0.43 0.26 0.48 57.19%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 -
Price 1.54 1.43 0.49 0.51 0.48 0.42 0.58 -
P/RPS 3.21 4.87 2.36 3.30 0.31 0.14 0.15 66.58%
P/EPS 34.61 38.13 19.92 19.37 1.96 0.94 1.12 77.09%
EY 2.89 2.62 5.02 5.16 50.99 106.56 89.10 -43.51%
DY 1.40 2.52 3.88 2.01 8.67 21.43 25.00 -38.13%
P/NAPS 6.17 6.03 2.25 2.46 0.48 0.21 0.58 48.27%

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