[DIALOG] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.8%
YoY- 24.53%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,425,333 2,588,550 2,056,498 1,508,778 1,105,447 1,225,163 927,046 17.37%
PBT 347,296 276,548 229,494 221,567 177,801 153,765 102,412 22.56%
Tax -72,045 -50,976 -44,893 -43,799 -32,319 -28,560 -16,631 27.66%
NP 275,251 225,572 184,601 177,768 145,482 125,205 85,781 21.43%
-
NP to SH 263,734 215,868 190,677 172,257 138,323 117,645 78,051 22.48%
-
Tax Rate 20.74% 18.43% 19.56% 19.77% 18.18% 18.57% 16.24% -
Total Cost 2,150,082 2,362,978 1,871,897 1,331,010 959,965 1,099,958 841,265 16.92%
-
Net Worth 1,919,684 1,532,742 1,321,805 1,245,574 0 494,409 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 76,329 79,676 73,629 61,442 61,198 59,278 44,630 9.35%
Div Payout % 28.94% 36.91% 38.62% 35.67% 44.24% 50.39% 57.18% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,919,684 1,532,742 1,321,805 1,245,574 0 494,409 0 -
NOSH 4,960,424 2,429,068 2,398,051 2,365,314 1,966,102 1,977,639 1,396,040 23.51%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.35% 8.71% 8.98% 11.78% 13.16% 10.22% 9.25% -
ROE 13.74% 14.08% 14.43% 13.83% 0.00% 23.80% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 48.89 106.57 85.76 63.79 56.23 61.95 66.41 -4.97%
EPS 5.32 8.89 7.95 7.28 7.04 5.95 5.59 -0.82%
DPS 1.54 3.30 3.07 2.60 3.10 3.00 3.20 -11.47%
NAPS 0.387 0.631 0.5512 0.5266 0.00 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,365,314
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.96 45.85 36.42 26.72 19.58 21.70 16.42 17.37%
EPS 4.67 3.82 3.38 3.05 2.45 2.08 1.38 22.51%
DPS 1.35 1.41 1.30 1.09 1.08 1.05 0.79 9.33%
NAPS 0.34 0.2715 0.2341 0.2206 0.00 0.0876 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.58 3.59 2.36 2.17 2.32 1.10 0.85 -
P/RPS 3.23 3.37 2.75 3.40 4.13 1.78 1.28 16.67%
P/EPS 29.72 40.40 29.68 29.80 32.98 18.49 15.20 11.81%
EY 3.37 2.48 3.37 3.36 3.03 5.41 6.58 -10.54%
DY 0.97 0.92 1.30 1.20 1.34 2.72 3.76 -20.20%
P/NAPS 4.08 5.69 4.28 4.12 0.00 4.40 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 12/05/10 14/05/09 -
Price 1.60 3.73 2.79 2.22 2.70 1.07 1.15 -
P/RPS 3.27 3.50 3.25 3.48 4.80 1.73 1.73 11.18%
P/EPS 30.09 41.97 35.09 30.48 38.38 17.99 20.57 6.54%
EY 3.32 2.38 2.85 3.28 2.61 5.56 4.86 -6.15%
DY 0.96 0.88 1.10 1.17 1.15 2.80 2.78 -16.23%
P/NAPS 4.13 5.91 5.06 4.22 0.00 4.28 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