[DIALOG] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.55%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,839,967 1,389,901 1,087,060 1,212,118 873,936 671,970 405,083 28.66%
PBT 232,341 217,068 167,401 143,023 99,870 78,774 63,303 24.17%
Tax -45,406 -43,238 -29,273 -26,554 -16,046 -11,679 -8,794 31.43%
NP 186,935 173,830 138,128 116,469 83,824 67,095 54,509 22.77%
-
NP to SH 185,308 169,203 131,824 106,606 79,510 62,275 51,739 23.66%
-
Tax Rate 19.54% 19.92% 17.49% 18.57% 16.07% 14.83% 13.89% -
Total Cost 1,653,032 1,216,071 948,932 1,095,649 790,112 604,875 350,574 29.46%
-
Net Worth 1,294,172 653,165 514,493 0 405,229 349,440 326,942 25.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 73,269 60,983 61,348 50,321 43,277 30,223 49,343 6.80%
Div Payout % 39.54% 36.04% 46.54% 47.20% 54.43% 48.53% 95.37% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,294,172 653,165 514,493 0 405,229 349,440 326,942 25.74%
NOSH 2,375,500 1,973,904 1,956,249 1,389,708 1,397,341 1,399,440 1,379,506 9.47%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.16% 12.51% 12.71% 9.61% 9.59% 9.98% 13.46% -
ROE 14.32% 25.91% 25.62% 0.00% 19.62% 17.82% 15.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 77.46 70.41 55.57 87.22 62.54 48.02 29.36 17.53%
EPS 7.80 8.57 6.74 7.67 5.69 4.45 3.75 12.96%
DPS 3.08 3.10 3.10 3.60 3.10 2.16 3.60 -2.56%
NAPS 0.5448 0.3309 0.263 0.00 0.29 0.2497 0.237 14.86%
Adjusted Per Share Value based on latest NOSH - 1,389,708
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.59 24.62 19.25 21.47 15.48 11.90 7.17 28.67%
EPS 3.28 3.00 2.33 1.89 1.41 1.10 0.92 23.57%
DPS 1.30 1.08 1.09 0.89 0.77 0.54 0.87 6.91%
NAPS 0.2292 0.1157 0.0911 0.00 0.0718 0.0619 0.0579 25.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.40 2.63 1.79 1.32 0.80 1.81 0.89 -
P/RPS 3.10 3.74 3.22 1.51 1.28 3.77 3.03 0.38%
P/EPS 30.77 30.68 26.56 17.21 14.06 40.67 23.73 4.42%
EY 3.25 3.26 3.76 5.81 7.11 2.46 4.21 -4.21%
DY 1.29 1.18 1.73 2.73 3.88 1.19 4.04 -17.31%
P/NAPS 4.41 7.95 6.81 0.00 2.76 7.25 3.76 2.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 14/02/12 16/02/11 09/02/10 17/02/09 19/02/08 26/02/07 -
Price 2.34 2.44 2.13 1.34 0.85 1.54 1.43 -
P/RPS 3.02 3.47 3.83 1.54 1.36 3.21 4.87 -7.64%
P/EPS 30.00 28.46 31.61 17.47 14.94 34.61 38.13 -3.91%
EY 3.33 3.51 3.16 5.72 6.69 2.89 2.62 4.07%
DY 1.32 1.27 1.46 2.69 3.65 1.40 2.52 -10.20%
P/NAPS 4.30 7.37 8.10 0.00 2.93 6.17 6.03 -5.47%

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