[DIALOG] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1.46%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 873,936 671,970 405,083 284,437 209,356 199,923 316,443 18.43%
PBT 99,870 78,774 63,303 42,800 47,696 43,271 67,922 6.62%
Tax -16,046 -11,679 -8,794 -8,065 -11,989 -11,644 -20,814 -4.23%
NP 83,824 67,095 54,509 34,735 35,707 31,627 47,108 10.07%
-
NP to SH 79,510 62,275 51,739 33,663 35,707 31,627 47,108 9.10%
-
Tax Rate 16.07% 14.83% 13.89% 18.84% 25.14% 26.91% 30.64% -
Total Cost 790,112 604,875 350,574 249,702 173,649 168,296 269,335 19.62%
-
Net Worth 405,229 349,440 326,942 298,358 280,785 129,225 210,520 11.52%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 43,277 30,223 49,343 25,842 13,903 5,374 9,487 28.75%
Div Payout % 54.43% 48.53% 95.37% 76.77% 38.94% 16.99% 20.14% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 405,229 349,440 326,942 298,358 280,785 129,225 210,520 11.52%
NOSH 1,397,341 1,399,440 1,379,506 1,368,615 1,356,451 129,225 105,260 53.81%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.59% 9.98% 13.46% 12.21% 17.06% 15.82% 14.89% -
ROE 19.62% 17.82% 15.83% 11.28% 12.72% 24.47% 22.38% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 62.54 48.02 29.36 20.78 15.43 154.71 300.63 -23.00%
EPS 5.69 4.45 3.75 2.46 2.63 24.47 44.75 -29.06%
DPS 3.10 2.16 3.60 1.90 1.03 4.16 9.00 -16.26%
NAPS 0.29 0.2497 0.237 0.218 0.207 1.00 2.00 -27.49%
Adjusted Per Share Value based on latest NOSH - 1,368,615
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.48 11.90 7.17 5.04 3.71 3.54 5.60 18.44%
EPS 1.41 1.10 0.92 0.60 0.63 0.56 0.83 9.22%
DPS 0.77 0.54 0.87 0.46 0.25 0.10 0.17 28.59%
NAPS 0.0718 0.0619 0.0579 0.0528 0.0497 0.0229 0.0373 11.52%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 1.81 0.89 0.43 0.53 0.43 0.51 -
P/RPS 1.28 3.77 3.03 2.07 3.43 0.28 0.17 39.95%
P/EPS 14.06 40.67 23.73 17.48 20.13 1.76 1.14 51.94%
EY 7.11 2.46 4.21 5.72 4.97 56.92 87.75 -34.19%
DY 3.88 1.19 4.04 4.42 1.93 9.67 17.65 -22.29%
P/NAPS 2.76 7.25 3.76 1.97 2.56 0.43 0.26 48.19%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 19/02/08 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 -
Price 0.85 1.54 1.43 0.49 0.51 0.48 0.42 -
P/RPS 1.36 3.21 4.87 2.36 3.30 0.31 0.14 46.02%
P/EPS 14.94 34.61 38.13 19.92 19.37 1.96 0.94 58.49%
EY 6.69 2.89 2.62 5.02 5.16 50.99 106.56 -36.93%
DY 3.65 1.40 2.52 3.88 2.01 8.67 21.43 -25.52%
P/NAPS 2.93 6.17 6.03 2.25 2.46 0.48 0.21 55.09%

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