[DIALOG] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 16.54%
YoY- 20.36%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,087,060 1,212,118 873,936 671,970 405,083 284,437 209,356 31.57%
PBT 167,401 143,023 99,870 78,774 63,303 42,800 47,696 23.26%
Tax -29,273 -26,554 -16,046 -11,679 -8,794 -8,065 -11,989 16.03%
NP 138,128 116,469 83,824 67,095 54,509 34,735 35,707 25.27%
-
NP to SH 131,824 106,606 79,510 62,275 51,739 33,663 35,707 24.30%
-
Tax Rate 17.49% 18.57% 16.07% 14.83% 13.89% 18.84% 25.14% -
Total Cost 948,932 1,095,649 790,112 604,875 350,574 249,702 173,649 32.70%
-
Net Worth 514,493 0 405,229 349,440 326,942 298,358 280,785 10.61%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 61,348 50,321 43,277 30,223 49,343 25,842 13,903 28.05%
Div Payout % 46.54% 47.20% 54.43% 48.53% 95.37% 76.77% 38.94% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 514,493 0 405,229 349,440 326,942 298,358 280,785 10.61%
NOSH 1,956,249 1,389,708 1,397,341 1,399,440 1,379,506 1,368,615 1,356,451 6.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.71% 9.61% 9.59% 9.98% 13.46% 12.21% 17.06% -
ROE 25.62% 0.00% 19.62% 17.82% 15.83% 11.28% 12.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 55.57 87.22 62.54 48.02 29.36 20.78 15.43 23.79%
EPS 6.74 7.67 5.69 4.45 3.75 2.46 2.63 16.97%
DPS 3.10 3.60 3.10 2.16 3.60 1.90 1.03 20.14%
NAPS 0.263 0.00 0.29 0.2497 0.237 0.218 0.207 4.06%
Adjusted Per Share Value based on latest NOSH - 1,399,440
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.25 21.47 15.48 11.90 7.17 5.04 3.71 31.55%
EPS 2.33 1.89 1.41 1.10 0.92 0.60 0.63 24.34%
DPS 1.09 0.89 0.77 0.54 0.87 0.46 0.25 27.80%
NAPS 0.0911 0.00 0.0718 0.0619 0.0579 0.0528 0.0497 10.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.79 1.32 0.80 1.81 0.89 0.43 0.53 -
P/RPS 3.22 1.51 1.28 3.77 3.03 2.07 3.43 -1.04%
P/EPS 26.56 17.21 14.06 40.67 23.73 17.48 20.13 4.72%
EY 3.76 5.81 7.11 2.46 4.21 5.72 4.97 -4.54%
DY 1.73 2.73 3.88 1.19 4.04 4.42 1.93 -1.80%
P/NAPS 6.81 0.00 2.76 7.25 3.76 1.97 2.56 17.70%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 16/02/06 24/02/05 -
Price 2.13 1.34 0.85 1.54 1.43 0.49 0.51 -
P/RPS 3.83 1.54 1.36 3.21 4.87 2.36 3.30 2.51%
P/EPS 31.61 17.47 14.94 34.61 38.13 19.92 19.37 8.50%
EY 3.16 5.72 6.69 2.89 2.62 5.02 5.16 -7.84%
DY 1.46 2.69 3.65 1.40 2.52 3.88 2.01 -5.18%
P/NAPS 8.10 0.00 2.93 6.17 6.03 2.25 2.46 21.96%

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