[DIALOG] YoY TTM Result on 31-Mar-2021 [#3]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

19-May-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Mar-2021 [#3]

Profit Trend

QoQ- -2.58%

YoY- -8.65%

Quarter Report

Interim Financial Report FY2021 Q3.pdf

Latest QR

Upcoming QR

DIALOG's Result

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	3,031,896	2,987,149	2,165,510	1,627,729	2,212,845	2,544,239	3,472,398	-2.23%
YoY %	1.50%	37.94%	33.04%	-26.44%	-13.03%	-26.73%	-	-
Horiz. %	87.31%	86.03%	62.36%	46.88%	63.73%	73.27%	100.00%	-
PBT	653,631	535,219	578,999	628,797	732,846	627,093	601,151	1.40%
YoY %	22.12%	-7.56%	-7.92%	-14.20%	16.86%	4.32%	-	-
Horiz. %	108.73%	89.03%	96.32%	104.60%	121.91%	104.32%	100.00%	-
Tax	-58,187	-34,177	-48,407	-58,578	-103,566	-102,066	-93,454	-7.58%
YoY %	-70.25%	29.40%	17.36%	43.44%	-1.47%	-9.22%	-	-
Horiz. %	62.26%	36.57%	51.80%	62.68%	110.82%	109.22%	100.00%	-
NP	595,444	501,042	530,592	570,219	629,280	525,027	507,697	2.69%
YoY %	18.84%	-5.57%	-6.95%	-9.39%	19.86%	3.41%	-	-
Horiz. %	117.28%	98.69%	104.51%	112.31%	123.95%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	563,395	501,993	528,298	561,275	614,395	509,974	499,073	2.03%
YoY %	12.23%	-4.98%	-5.88%	-8.65%	20.48%	2.18%	-	-
Horiz. %	112.89%	100.59%	105.86%	112.46%	123.11%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.90%	6.39%	8.36%	9.32%	14.13%	16.28%	15.55%	-
YoY %	39.28%	-23.56%	-10.30%	-34.04%	-13.21%	4.69%	-	-
Horiz. %	57.23%	41.09%	53.76%	59.94%	90.87%	104.69%	100.00%	-
Total Cost	2,436,452	2,486,107	1,634,918	1,057,510	1,583,565	2,019,212	2,964,701	-3.21%
YoY %	-2.00%	52.06%	54.60%	-33.22%	-21.58%	-31.89%	-	-
Horiz. %	82.18%	83.86%	55.15%	35.67%	53.41%	68.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,902,136	5,270,161	4,959,818	4,513,686	4,070,857	3,749,474	3,484,473	9.17%
YoY %	11.99%	6.26%	9.88%	10.88%	8.57%	7.61%	-	-
Horiz. %	169.38%	151.25%	142.34%	129.54%	116.83%	107.61%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	220,060	191,847	180,557	174,833	197,340	186,064	158,800	5.58%
YoY %	14.71%	6.25%	3.27%	-11.41%	6.06%	17.17%	-	-
Horiz. %	138.58%	120.81%	113.70%	110.10%	124.27%	117.17%	100.00%	-
Div Payout %	39.06%	38.22%	34.18%	31.15%	32.12%	36.49%	31.82%	-
YoY %	2.20%	11.82%	9.73%	-3.02%	-11.98%	14.68%	-	-
Horiz. %	122.75%	120.11%	107.42%	97.89%	100.94%	114.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	5,902,136	5,270,161	4,959,818	4,513,686	4,070,857	3,749,474	3,484,473	9.17%
YoY %	11.99%	6.26%	9.88%	10.88%	8.57%	7.61%	-	-
Horiz. %	169.38%	151.25%	142.34%	129.54%	116.83%	107.61%	100.00%	-
NOSH	5,645,913	5,645,913	5,645,904	5,645,572	5,641,642	5,641,642	5,641,642	0.01%
YoY %	0.00%	0.00%	0.01%	0.07%	0.00%	0.00%	-	-
Horiz. %	100.08%	100.08%	100.08%	100.07%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	19.64%	16.77%	24.50%	35.03%	28.44%	20.64%	14.62%	-
YoY %	17.11%	-31.55%	-30.06%	23.17%	37.79%	41.18%	-	-
Horiz. %	134.34%	114.71%	167.58%	239.60%	194.53%	141.18%	100.00%	-
ROE	9.55%	9.53%	10.65%	12.43%	15.09%	13.60%	14.32%	-
YoY %	0.21%	-10.52%	-14.32%	-17.63%	10.96%	-5.03%	-	-
Horiz. %	66.69%	66.55%	74.37%	86.80%	105.38%	94.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	53.73	52.94	38.38	28.85	39.25	45.12	61.59	-2.24%
YoY %	1.49%	37.94%	33.03%	-26.50%	-13.01%	-26.74%	-	-
Horiz. %	87.24%	85.96%	62.32%	46.84%	63.73%	73.26%	100.00%	-
EPS	9.98	8.90	9.36	9.95	10.90	9.04	8.85	2.02%
YoY %	12.13%	-4.91%	-5.93%	-8.72%	20.58%	2.15%	-	-
Horiz. %	112.77%	100.56%	105.76%	112.43%	123.16%	102.15%	100.00%	-
DPS	3.90	3.40	3.20	3.10	3.50	3.30	2.82	5.54%
YoY %	14.71%	6.25%	3.23%	-11.43%	6.06%	17.02%	-	-
Horiz. %	138.30%	120.57%	113.48%	109.93%	124.11%	117.02%	100.00%	-
NAPS	1.046	0.934	0.879	0.80	0.722	0.665	0.618	9.15%
YoY %	11.99%	6.26%	9.87%	10.80%	8.57%	7.61%	-	-
Horiz. %	169.26%	151.13%	142.23%	129.45%	116.83%	107.61%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,645,572
RPS	53.70	52.91	38.36	28.83	39.19	45.06	61.50	-2.23%
YoY %	1.49%	37.93%	33.06%	-26.44%	-13.03%	-26.73%	-	-
Horiz. %	87.32%	86.03%	62.37%	46.88%	63.72%	73.27%	100.00%	-
EPS	9.98	8.89	9.36	9.94	10.88	9.03	8.84	2.04%
YoY %	12.26%	-5.02%	-5.84%	-8.64%	20.49%	2.15%	-	-
Horiz. %	112.90%	100.57%	105.88%	112.44%	123.08%	102.15%	100.00%	-
DPS	3.90	3.40	3.20	3.10	3.50	3.30	2.81	5.60%
YoY %	14.71%	6.25%	3.23%	-11.43%	6.06%	17.44%	-	-
Horiz. %	138.79%	121.00%	113.88%	110.32%	124.56%	117.44%	100.00%	-
NAPS	1.0454	0.9334	0.8785	0.7995	0.721	0.6641	0.6172	9.17%
YoY %	12.00%	6.25%	9.88%	10.89%	8.57%	7.60%	-	-
Horiz. %	169.38%	151.23%	142.34%	129.54%	116.82%	107.60%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.29	2.36	2.74	3.11	3.04	3.17	3.07	-
P/RPS	4.26	4.46	7.14	10.78	7.75	7.03	4.98	-2.56%
YoY %	-4.48%	-37.54%	-33.77%	39.10%	10.24%	41.16%	-	-
Horiz. %	85.54%	89.56%	143.37%	216.47%	155.62%	141.16%	100.00%	-
P/EPS	22.94	26.53	29.26	31.26	27.90	35.05	34.68	-6.65%
YoY %	-13.53%	-9.33%	-6.40%	12.04%	-20.40%	1.07%	-	-
Horiz. %	66.15%	76.50%	84.37%	90.14%	80.45%	101.07%	100.00%	-
EY	4.36	3.77	3.42	3.20	3.58	2.85	2.88	7.14%
YoY %	15.65%	10.23%	6.87%	-10.61%	25.61%	-1.04%	-	-
Horiz. %	151.39%	130.90%	118.75%	111.11%	124.31%	98.96%	100.00%	-
DY	1.70	1.44	1.17	1.00	1.15	1.04	0.92	10.76%
YoY %	18.06%	23.08%	17.00%	-13.04%	10.58%	13.04%	-	-
Horiz. %	184.78%	156.52%	127.17%	108.70%	125.00%	113.04%	100.00%	-
P/NAPS	2.19	2.53	3.12	3.89	4.21	4.77	4.97	-12.75%
YoY %	-13.44%	-18.91%	-19.79%	-7.60%	-11.74%	-4.02%	-	-
Horiz. %	44.06%	50.91%	62.78%	78.27%	84.71%	95.98%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	13/05/24	18/05/23	17/05/22	19/05/21	14/05/20	14/05/19	16/05/18	-
Price	2.48	2.20	2.28	2.88	3.33	3.07	3.32	-
P/RPS	4.62	4.16	5.94	9.98	8.48	6.80	5.39	-2.53%
YoY %	11.06%	-29.97%	-40.48%	17.69%	24.71%	26.16%	-	-
Horiz. %	85.71%	77.18%	110.20%	185.16%	157.33%	126.16%	100.00%	-
P/EPS	24.84	24.73	24.35	28.95	30.56	33.94	37.51	-6.63%
YoY %	0.44%	1.56%	-15.89%	-5.27%	-9.96%	-9.52%	-	-
Horiz. %	66.22%	65.93%	64.92%	77.18%	81.47%	90.48%	100.00%	-
EY	4.03	4.04	4.11	3.45	3.27	2.95	2.67	7.09%
YoY %	-0.25%	-1.70%	19.13%	5.50%	10.85%	10.49%	-	-
Horiz. %	150.94%	151.31%	153.93%	129.21%	122.47%	110.49%	100.00%	-
DY	1.57	1.55	1.40	1.08	1.05	1.07	0.85	10.75%
YoY %	1.29%	10.71%	29.63%	2.86%	-1.87%	25.88%	-	-
Horiz. %	184.71%	182.35%	164.71%	127.06%	123.53%	125.88%	100.00%	-
P/NAPS	2.37	2.36	2.59	3.60	4.61	4.62	5.37	-12.73%
YoY %	0.42%	-8.88%	-28.06%	-21.91%	-0.22%	-13.97%	-	-
Horiz. %	44.13%	43.95%	48.23%	67.04%	85.85%	86.03%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 15:20:00

EMA 5

10 Mins

SELL

2024-05-15 14:50:00

EMA 5

10 Mins

BUY

2024-05-15 14:40:00

EMA 5

10 Mins

SELL

2024-05-15 12:00:00

EMA 5

30 Mins

SELL

2024-05-15 12:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

706

YTLPOWR

YTL POWER INTERNATIONAL BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

536

PTRANS

PERAK TRANSIT BERHAD

519

HLIND

HONG LEONG INDUSTRIES BHD

500

GENTING

GENTING BHD

449

HARTA

HARTALEGA HOLDINGS BHD

444

SENDAI

EVERSENDAI CORPORATION BERHAD

439

YTL

YTL CORPORATION BHD

409

Daily Stocks

TOPGLOV

1.23

+0.27

464,901,000

SINKUNG

0.145

+0.015

283,399,800

SUPERMX

1.07

+0.205

276,682,100

CAREPLS

0.38

+0.075

231,944,100

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

125,255,200

ICONIC

0.11

0.00

94,908,700

AHB

0.145

+0.015

94,151,600

TWL

0.03

+0.005

78,437,700

SUPERMX-C3X

0.07

+0.04

75,795,200

More active Stocks

HARTA

3.80

+0.84

71,947,200

HEIM

24.20

+0.52

228,400

KOSSAN

2.72

+0.34

50,160,000

HARTA-C1W

0.515

+0.335

1,798,200

TOPGLOV

1.23

+0.27

464,901,000

KOSSAN-C60

0.78

+0.27

56,000

KSENG

5.99

+0.21

237,700

SUPERMX

1.07

+0.205

276,682,100

F&N

32.48

+0.20

264,400

HARTA-C2A

0.395

+0.19

9,986,500

More gainer Stocks

MPI

32.16

-0.44

148,100

AJI

16.58

-0.30

232,400

PPB

15.34

-0.26

282,900

MSM

2.89

-0.25

6,794,000

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

APOLLO

6.80

-0.16

12,500

KOBAY

2.13

-0.15

3,668,100

PETDAG

20.86

-0.14

296,300

SBAGAN

6.47

-0.14

95,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More