[DIALOG] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 9.88%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 425,112 305,472 240,827 173,721 265,829 368,088 316,197 5.05%
PBT 62,206 46,945 46,495 44,602 50,684 76,568 63,804 -0.42%
Tax -8,244 -7,043 -11,732 -9,850 -17,663 -22,003 -19,410 -13.29%
NP 53,962 39,902 34,763 34,752 33,021 54,565 44,394 3.30%
-
NP to SH 51,255 38,500 34,763 34,752 33,021 54,565 44,394 2.42%
-
Tax Rate 13.25% 15.00% 25.23% 22.08% 34.85% 28.74% 30.42% -
Total Cost 371,150 265,570 206,064 138,969 232,808 313,523 271,803 5.32%
-
Net Worth 333,401 315,245 290,531 130,399 210,631 188,343 85,942 25.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 49,414 27,272 25,267 2,075 13,700 9,031 8,299 34.61%
Div Payout % 96.41% 70.84% 72.68% 5.97% 41.49% 16.55% 18.69% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 333,401 315,245 290,531 130,399 210,631 188,343 85,942 25.33%
NOSH 1,377,692 1,370,631 1,363,999 130,399 105,315 104,635 85,942 58.75%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.69% 13.06% 14.43% 20.00% 12.42% 14.82% 14.04% -
ROE 15.37% 12.21% 11.97% 26.65% 15.68% 28.97% 51.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.86 22.29 17.66 133.22 252.41 351.78 367.92 -33.82%
EPS 3.72 2.81 2.55 26.65 31.35 52.15 51.66 -35.48%
DPS 3.60 2.00 1.85 1.59 13.00 8.63 9.66 -15.16%
NAPS 0.242 0.23 0.213 1.00 2.00 1.80 1.00 -21.05%
Adjusted Per Share Value based on latest NOSH - 130,399
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.53 5.41 4.27 3.08 4.71 6.52 5.60 5.05%
EPS 0.91 0.68 0.62 0.62 0.58 0.97 0.79 2.38%
DPS 0.88 0.48 0.45 0.04 0.24 0.16 0.15 34.27%
NAPS 0.0591 0.0558 0.0515 0.0231 0.0373 0.0334 0.0152 25.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.55 0.49 0.47 0.50 0.32 0.58 0.44 -
P/RPS 5.02 2.20 2.66 0.38 0.13 0.16 0.12 86.26%
P/EPS 41.66 17.44 18.44 1.88 1.02 1.11 0.85 91.24%
EY 2.40 5.73 5.42 53.30 97.98 89.91 117.40 -47.69%
DY 2.32 4.08 3.94 3.18 40.63 14.88 21.95 -31.22%
P/NAPS 6.40 2.13 2.21 0.50 0.16 0.32 0.44 56.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 14/05/02 08/05/01 -
Price 1.80 0.57 0.42 0.44 0.32 0.61 0.44 -
P/RPS 5.83 2.56 2.38 0.33 0.13 0.17 0.12 90.96%
P/EPS 48.38 20.29 16.48 1.65 1.02 1.17 0.85 96.06%
EY 2.07 4.93 6.07 60.57 97.98 85.49 117.40 -48.96%
DY 2.00 3.51 4.41 3.62 40.63 14.15 21.95 -32.90%
P/NAPS 7.44 2.48 1.97 0.44 0.16 0.34 0.44 60.17%

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