[DIALOG] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 21.6%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 240,827 173,721 265,829 368,088 316,197 311,685 -5.02%
PBT 46,495 44,602 50,684 76,568 63,804 45,347 0.50%
Tax -11,732 -9,850 -17,663 -22,003 -19,410 -11,066 1.17%
NP 34,763 34,752 33,021 54,565 44,394 34,281 0.27%
-
NP to SH 34,763 34,752 33,021 54,565 44,394 34,281 0.27%
-
Tax Rate 25.23% 22.08% 34.85% 28.74% 30.42% 24.40% -
Total Cost 206,064 138,969 232,808 313,523 271,803 277,404 -5.76%
-
Net Worth 290,531 130,399 210,631 188,343 85,942 60,466 36.85%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 25,267 2,075 13,700 9,031 8,299 8,990 22.94%
Div Payout % 72.68% 5.97% 41.49% 16.55% 18.69% 26.23% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 290,531 130,399 210,631 188,343 85,942 60,466 36.85%
NOSH 1,363,999 130,399 105,315 104,635 85,942 60,466 86.42%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.43% 20.00% 12.42% 14.82% 14.04% 11.00% -
ROE 11.97% 26.65% 15.68% 28.97% 51.66% 56.69% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.66 133.22 252.41 351.78 367.92 515.47 -49.05%
EPS 2.55 26.65 31.35 52.15 51.66 56.69 -46.20%
DPS 1.85 1.59 13.00 8.63 9.66 14.87 -34.07%
NAPS 0.213 1.00 2.00 1.80 1.00 1.00 -26.59%
Adjusted Per Share Value based on latest NOSH - 104,635
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.27 3.08 4.71 6.52 5.60 5.52 -5.00%
EPS 0.62 0.62 0.58 0.97 0.79 0.61 0.32%
DPS 0.45 0.04 0.24 0.16 0.15 0.16 22.96%
NAPS 0.0515 0.0231 0.0373 0.0334 0.0152 0.0107 36.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.47 0.50 0.32 0.58 0.44 1.18 -
P/RPS 2.66 0.38 0.13 0.16 0.12 0.23 63.12%
P/EPS 18.44 1.88 1.02 1.11 0.85 2.08 54.68%
EY 5.42 53.30 97.98 89.91 117.40 48.05 -35.35%
DY 3.94 3.18 40.63 14.88 21.95 12.60 -20.73%
P/NAPS 2.21 0.50 0.16 0.32 0.44 1.18 13.36%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/05 18/05/04 20/05/03 14/05/02 08/05/01 - -
Price 0.42 0.44 0.32 0.61 0.44 0.00 -
P/RPS 2.38 0.33 0.13 0.17 0.12 0.00 -
P/EPS 16.48 1.65 1.02 1.17 0.85 0.00 -
EY 6.07 60.57 97.98 85.49 117.40 0.00 -
DY 4.41 3.62 40.63 14.15 21.95 0.00 -
P/NAPS 1.97 0.44 0.16 0.34 0.44 0.00 -

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