[DIALOG] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -0.94%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,225,163 927,046 779,844 425,112 305,472 240,827 173,721 38.46%
PBT 153,765 102,412 92,393 62,206 46,945 46,495 44,602 22.89%
Tax -28,560 -16,631 -15,016 -8,244 -7,043 -11,732 -9,850 19.40%
NP 125,205 85,781 77,377 53,962 39,902 34,763 34,752 23.80%
-
NP to SH 117,645 78,051 71,998 51,255 38,500 34,763 34,752 22.52%
-
Tax Rate 18.57% 16.24% 16.25% 13.25% 15.00% 25.23% 22.08% -
Total Cost 1,099,958 841,265 702,467 371,150 265,570 206,064 138,969 41.14%
-
Net Worth 494,409 0 371,139 333,401 315,245 290,531 130,399 24.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 59,278 44,630 31,846 49,414 27,272 25,267 2,075 74.79%
Div Payout % 50.39% 57.18% 44.23% 96.41% 70.84% 72.68% 5.97% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 494,409 0 371,139 333,401 315,245 290,531 130,399 24.86%
NOSH 1,977,639 1,396,040 1,399,999 1,377,692 1,370,631 1,363,999 130,399 57.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.22% 9.25% 9.92% 12.69% 13.06% 14.43% 20.00% -
ROE 23.80% 0.00% 19.40% 15.37% 12.21% 11.97% 26.65% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 61.95 66.41 55.70 30.86 22.29 17.66 133.22 -11.97%
EPS 5.95 5.59 5.14 3.72 2.81 2.55 26.65 -22.10%
DPS 3.00 3.20 2.27 3.60 2.00 1.85 1.59 11.15%
NAPS 0.25 0.00 0.2651 0.242 0.23 0.213 1.00 -20.62%
Adjusted Per Share Value based on latest NOSH - 1,377,692
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.70 16.42 13.81 7.53 5.41 4.27 3.08 38.43%
EPS 2.08 1.38 1.28 0.91 0.68 0.62 0.62 22.34%
DPS 1.05 0.79 0.56 0.88 0.48 0.45 0.04 72.35%
NAPS 0.0876 0.00 0.0657 0.0591 0.0558 0.0515 0.0231 24.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.10 0.85 1.42 1.55 0.49 0.47 0.50 -
P/RPS 1.78 1.28 2.55 5.02 2.20 2.66 0.38 29.33%
P/EPS 18.49 15.20 27.61 41.66 17.44 18.44 1.88 46.34%
EY 5.41 6.58 3.62 2.40 5.73 5.42 53.30 -31.68%
DY 2.72 3.76 1.60 2.32 4.08 3.94 3.18 -2.56%
P/NAPS 4.40 0.00 5.36 6.40 2.13 2.21 0.50 43.66%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 14/05/09 21/05/08 15/05/07 18/05/06 19/05/05 18/05/04 -
Price 1.07 1.15 1.52 1.80 0.57 0.42 0.44 -
P/RPS 1.73 1.73 2.73 5.83 2.56 2.38 0.33 31.78%
P/EPS 17.99 20.57 29.56 48.38 20.29 16.48 1.65 48.88%
EY 5.56 4.86 3.38 2.07 4.93 6.07 60.57 -32.82%
DY 2.80 2.78 1.50 2.00 3.51 4.41 3.62 -4.18%
P/NAPS 4.28 0.00 5.73 7.44 2.48 1.97 0.44 46.07%

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