[DIALOG] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 1.31%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,141,028 2,393,978 2,425,333 2,588,550 2,056,498 1,508,778 1,105,447 18.99%
PBT 417,119 368,312 347,296 276,548 229,494 221,567 177,801 15.25%
Tax -66,652 -79,959 -72,045 -50,976 -44,893 -43,799 -32,319 12.80%
NP 350,467 288,353 275,251 225,572 184,601 177,768 145,482 15.76%
-
NP to SH 345,028 280,629 263,734 215,868 190,677 172,257 138,323 16.43%
-
Tax Rate 15.98% 21.71% 20.74% 18.43% 19.56% 19.77% 18.18% -
Total Cost 2,790,561 2,105,625 2,150,082 2,362,978 1,871,897 1,331,010 959,965 19.44%
-
Net Worth 2,951,418 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 128,292 112,522 76,329 79,676 73,629 61,442 61,198 13.11%
Div Payout % 37.18% 40.10% 28.94% 36.91% 38.62% 35.67% 44.24% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,951,418 2,346,801 1,919,684 1,532,742 1,321,805 1,245,574 0 -
NOSH 5,425,402 5,192,039 4,960,424 2,429,068 2,398,051 2,365,314 1,966,102 18.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.16% 12.04% 11.35% 8.71% 8.98% 11.78% 13.16% -
ROE 11.69% 11.96% 13.74% 14.08% 14.43% 13.83% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.89 46.11 48.89 106.57 85.76 63.79 56.23 0.48%
EPS 6.36 5.40 5.32 8.89 7.95 7.28 7.04 -1.67%
DPS 2.36 2.17 1.54 3.30 3.07 2.60 3.10 -4.43%
NAPS 0.544 0.452 0.387 0.631 0.5512 0.5266 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,429,068
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.63 42.40 42.96 45.85 36.42 26.72 19.58 18.99%
EPS 6.11 4.97 4.67 3.82 3.38 3.05 2.45 16.43%
DPS 2.27 1.99 1.35 1.41 1.30 1.09 1.08 13.16%
NAPS 0.5227 0.4157 0.34 0.2715 0.2341 0.2206 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.77 1.60 1.58 3.59 2.36 2.17 2.32 -
P/RPS 3.06 3.47 3.23 3.37 2.75 3.40 4.13 -4.87%
P/EPS 27.83 29.60 29.72 40.40 29.68 29.80 32.98 -2.78%
EY 3.59 3.38 3.37 2.48 3.37 3.36 3.03 2.86%
DY 1.34 1.35 0.97 0.92 1.30 1.20 1.34 0.00%
P/NAPS 3.25 3.54 4.08 5.69 4.28 4.12 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 12/05/15 15/05/14 15/05/13 10/05/12 11/05/11 -
Price 1.90 1.54 1.60 3.73 2.79 2.22 2.70 -
P/RPS 3.28 3.34 3.27 3.50 3.25 3.48 4.80 -6.14%
P/EPS 29.88 28.49 30.09 41.97 35.09 30.48 38.38 -4.08%
EY 3.35 3.51 3.32 2.38 2.85 3.28 2.61 4.24%
DY 1.24 1.41 0.96 0.88 1.10 1.17 1.15 1.26%
P/NAPS 3.49 3.41 4.13 5.91 5.06 4.22 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