[DIALOG] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 10.35%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,056,498 1,508,778 1,105,447 1,225,163 927,046 779,844 425,112 30.01%
PBT 229,494 221,567 177,801 153,765 102,412 92,393 62,206 24.28%
Tax -44,893 -43,799 -32,319 -28,560 -16,631 -15,016 -8,244 32.60%
NP 184,601 177,768 145,482 125,205 85,781 77,377 53,962 22.72%
-
NP to SH 190,677 172,257 138,323 117,645 78,051 71,998 51,255 24.45%
-
Tax Rate 19.56% 19.77% 18.18% 18.57% 16.24% 16.25% 13.25% -
Total Cost 1,871,897 1,331,010 959,965 1,099,958 841,265 702,467 371,150 30.92%
-
Net Worth 1,321,805 1,245,574 0 494,409 0 371,139 333,401 25.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 73,629 61,442 61,198 59,278 44,630 31,846 49,414 6.86%
Div Payout % 38.62% 35.67% 44.24% 50.39% 57.18% 44.23% 96.41% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,321,805 1,245,574 0 494,409 0 371,139 333,401 25.77%
NOSH 2,398,051 2,365,314 1,966,102 1,977,639 1,396,040 1,399,999 1,377,692 9.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.98% 11.78% 13.16% 10.22% 9.25% 9.92% 12.69% -
ROE 14.43% 13.83% 0.00% 23.80% 0.00% 19.40% 15.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 85.76 63.79 56.23 61.95 66.41 55.70 30.86 18.55%
EPS 7.95 7.28 7.04 5.95 5.59 5.14 3.72 13.48%
DPS 3.07 2.60 3.10 3.00 3.20 2.27 3.60 -2.61%
NAPS 0.5512 0.5266 0.00 0.25 0.00 0.2651 0.242 14.69%
Adjusted Per Share Value based on latest NOSH - 1,977,639
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.42 26.72 19.58 21.70 16.42 13.81 7.53 30.01%
EPS 3.38 3.05 2.45 2.08 1.38 1.28 0.91 24.42%
DPS 1.30 1.09 1.08 1.05 0.79 0.56 0.88 6.71%
NAPS 0.2341 0.2206 0.00 0.0876 0.00 0.0657 0.0591 25.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.36 2.17 2.32 1.10 0.85 1.42 1.55 -
P/RPS 2.75 3.40 4.13 1.78 1.28 2.55 5.02 -9.53%
P/EPS 29.68 29.80 32.98 18.49 15.20 27.61 41.66 -5.48%
EY 3.37 3.36 3.03 5.41 6.58 3.62 2.40 5.81%
DY 1.30 1.20 1.34 2.72 3.76 1.60 2.32 -9.19%
P/NAPS 4.28 4.12 0.00 4.40 0.00 5.36 6.40 -6.48%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 10/05/12 11/05/11 12/05/10 14/05/09 21/05/08 15/05/07 -
Price 2.79 2.22 2.70 1.07 1.15 1.52 1.80 -
P/RPS 3.25 3.48 4.80 1.73 1.73 2.73 5.83 -9.27%
P/EPS 35.09 30.48 38.38 17.99 20.57 29.56 48.38 -5.20%
EY 2.85 3.28 2.61 5.56 4.86 3.38 2.07 5.46%
DY 1.10 1.17 1.15 2.80 2.78 1.50 2.00 -9.47%
P/NAPS 5.06 4.22 0.00 4.28 0.00 5.73 7.44 -6.21%

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