T-O (am): 2.21 (08:59:00)
Last updated: 12:28
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
15 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 810.07 | 170.83 | 138.41 | 17.1% | 2.80 | 2.45 | 15.4% | 17.4% | 11.4% | 9.2% | ||||||||
13 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 702.20 | 177.99 | 156.16 | 22.2% | 1.50 | 2.77 | 18.3% | 12.5% | 5.3% | 19.4% | ||||||||
19 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 859.21 | 177.14 | 148.29 | 17.3% | 0.00 | 2.63 | 10.1% | 7.8% | 12.2% | 16.6% | ||||||||
14 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 780.45 | 153.15 | 132.17 | 16.9% | 0.00 | 2.34 | 13.1% | 9.7% | 4.2% | 5.1% | ||||||||
15 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 690.04 | 145.35 | 126.78 | 18.4% | 2.40 | 2.25 | 14.0% | 2.1% | 3.1% | 7.2% | ||||||||
18 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 802.79 | 141.24 | 130.81 | 16.3% | 1.30 | 2.32 | 0.7% | 35.3% | 2.9% | 1.7% | ||||||||
16 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 797.01 | 139.92 | 127.15 | 15.9% | 0.00 | 2.25 | 12.0% | 46.4% | 1.1% | 0.6% | ||||||||
15 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 711.70 | 127.39 | 125.78 | 17.7% | 0.00 | 2.23 | 5.3% | 40.8% | 6.4% | 2.4% | ||||||||
18 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 675.65 | 126.68 | 118.25 | 17.5% | 2.10 | 2.10 | 13.9% | 29.4% | 11.1% | 14.7% | ||||||||
17 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 593.43 | 141.46 | 133.06 | 22.4% | 1.30 | 2.36 | 9.0% | 46.5% | 4.1% | 2.3% | ||||||||
15 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 544.49 | 139.46 | 127.88 | 23.5% | 0.00 | 2.27 | 7.7% | 55.1% | 0.7% | 5.0% | ||||||||
16 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 505.45 | 142.70 | 128.82 | 25.5% | 0.00 | 2.28 | 3.2% | 52.4% | 7.0% | 12.1% | ||||||||
19 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 522.14 | 155.38 | 138.54 | 26.5% | 1.90 | 2.46 | 28.9% | 3.3% | 1.7% | 11.6% | ||||||||
19 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 405.18 | 148.13 | 136.17 | 33.6% | 1.20 | 2.41 | 15.4% | 19.8% | 11.8% | 9.8% | ||||||||
09 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 350.95 | 133.94 | 121.81 | 34.7% | 0.00 | 2.16 | 5.8% | 42.7% | 16.9% | 22.9% | ||||||||
16 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 331.66 | 157.56 | 146.62 | 44.2% | 0.00 | 2.60 | 38.6% | 48.6% | 6.4% | 10.9% | ||||||||
18 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 539.94 | 189.16 | 156.68 | 29.0% | 1.90 | 2.78 | 6.8% | 20.2% | 3.7% | 11.3% | ||||||||
14 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 505.43 | 176.19 | 151.04 | 29.9% | 1.20 | 2.68 | 17.5% | 20.6% | 4.4% | 5.1% | ||||||||
13 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 612.31 | 187.42 | 158.01 | 25.8% | 0.00 | 2.80 | 5.2% | 0.4% | 4.0% | 15.5% | ||||||||
11 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 645.76 | 194.50 | 164.63 | 25.5% | 0.00 | 2.92 | 43.7% | 6.4% | 17.0% | 43.4% | ||||||||
15 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 449.34 | 174.73 | 140.71 | 31.3% | 2.30 | 2.50 | 29.4% | 48.2% | 2.1% | 18.4% | ||||||||
14 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 636.61 | 168.70 | 143.71 | 22.6% | 1.50 | 2.55 | 4.4% | 25.8% | 5.1% | 24.1% | ||||||||
14 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 609.61 | 170.97 | 136.78 | 22.4% | 0.00 | 2.43 | 0.4% | 21.7% | 19.1% | 15.0% | ||||||||
16 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 607.13 | 148.83 | 114.85 | 18.9% | 1.80 | 2.04 | 30.0% | 37.3% | 3.4% | 10.9% | ||||||||
16 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 867.37 | 148.14 | 118.84 | 13.7% | 1.40 | 2.11 | 1.2% | 5.1% | 2.7% | 25.9% | ||||||||
14 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 857.43 | 144.77 | 115.76 | 13.5% | 0.00 | 2.05 | 10.1% | 0.1% | 28.1% | 26.7% | ||||||||
21 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 778.66 | 186.36 | 160.93 | 20.7% | 0.00 | 2.86 | 19.6% | 19.1% | 55.4% | 97.8% | ||||||||
16 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 968.95 | 121.89 | 103.55 | 10.7% | 1.45 | 1.88 | 6.1% | 35.1% | 9.7% | 32.9% | ||||||||
16 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 913.61 | 119.69 | 94.40 | 10.3% | 1.20 | 1.74 | 6.6% | 42.4% | 3.3% | 19.6% | ||||||||
14 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 856.78 | 111.54 | 91.36 | 10.7% | 0.00 | 1.71 | 31.1% | 34.0% | 12.3% | 17.1% | ||||||||
22 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 653.55 | 95.66 | 81.34 | 12.4% | 0.00 | 1.54 | 8.9% | 21.9% | 4.4% | 35.4% | ||||||||
18 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 717.09 | 90.24 | 77.93 | 10.9% | 1.20 | 1.48 | 11.8% | 24.4% | 1.2% | 22.5% | ||||||||
18 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 641.40 | 97.08 | 78.92 | 12.3% | 1.00 | 1.52 | 0.3% | 4.2% | 1.2% | 3.6% | ||||||||
16 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 639.63 | 100.85 | 78.01 | 12.2% | 0.00 | 1.52 | 19.2% | 12.2% | 29.9% | 2.2% | ||||||||
17 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 536.37 | 80.56 | 60.07 | 11.2% | 0.00 | 1.18 | 7.0% | 1.0% | 5.6% | 20.4% | ||||||||
20 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 576.58 | 89.83 | 63.63 | 11.0% | 1.20 | 1.26 | 13.9% | 10.4% | 22.2% | 21.8% | ||||||||
12 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 669.76 | 110.16 | 81.85 | 12.2% | 1.00 | 1.65 | 17.4% | 4.9% | 2.6% | 65.2% | ||||||||
09 Feb 15 | 31/12/14 | 2 | 30/06/15 | 570.29 | 107.03 | 79.75 | 14.0% | 0.00 | 1.62 | 5.3% | 17.8% | 59.8% | 20.1% |
EPS | 10.18 sen |
Trailing PE (Sector Median: 14.0) | 22.2 |
PEG | 22.2 |
Altman Z | 0.7 |
Beaver | 0.315 |
Current Ratio | 2.33 |
Debt-Equity (DE) Ratio | 0.46 |
FCF Yield | 4.25 % |
Revenue QoQ | 15.36 % |
Revenue YoY | 17.39% |
Profit QoQ | -11.36 % |
Profit YoY | 9.18 % |
Profit Margin (Sector Median: 8.5) | 18.24 % |
ROE (ROIC: 8.07) | 9.55 % |
Dividend Per Share (DPS) | 4.3 sen |
Dividend Yield (DY) | 1.9 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 8.5) | |
ROE (ROIC: 8.11) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 8 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.05 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 138.41 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 3317.14 |
Expected Revenue (M) | 9620.47 |
Expected Growth (%) | 29.0 |
DATO' ISMAIL BIN KARIM reduced 63472.0 units announced on 13 Sep 2021 at ~RM2.63
Market Cap: 12760 M.
Number of Shares: 5646 M.
Adjusted Float: 67.1%.
Stock highly correlated with
QES (82%)
SAM (80%)
GCB (78%)
CANONE (77%)
Dialog Group Berhad, through its subsidiaries, provides specialist technical services to the oil, gas, and petrochemical industry in Malaysia and internationally. It offers engineering, procurement, construction, and commissioning services; computer aided drafting works; plant turnaround and specialist maintenance work, bolting and on site flange face machining services, and tensioning equipment; and mechanical works, construction of tankage piping and pipelines, installation of equipment, hookup and commissioning, plant revamp, and debottlenecking services, as well as provides plant maintenance and general civil engineering services. The company also involves in the marketing of specialty chemicals, catalysts, absorbents, petroleum additives, drilling base oil, and specialty equipment, including pipe support systems, hydrogen generators, and oil spill response equipment; and provision of technical services. In addition, Dialog Group is engaged in the provision of specialized electrical and instrumentation, construction, commissioning, and calibration services; fabrication of steel structures, process skids, pressure vessels, pipe spools, and platform and ladder for process plants; and manufacture, engineering, and installation of composite pipe systems; and petroleum retailing operations, as well as offers centralized tankage facilities. Further, it is involved in the provision of management consultancy, technical support, investment dealing, and administration services; construction of plant and civil engineering works; trading in general chemicals and rendering of services; fabrication of steel storage tanks; provision of catalyst and process material handling, and tank terminal services; and supply, fabrication, and contracting of oil field production equipment and facilities. Dialog Group was founded in 1984 and is headquartered in Petaling Jaya, Malaysia.
Sectors: Trading & Services, Oil & Gas, MSCI, FBMKLCI, Energy Infrastructure, Equipment & Services, Energy, Midstream Oil & Gas, Mid Cap
Code: 7277
Website: http://www.dialogasia.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 20-Sep-2023
Shareholder | % | Value (M) |
---|---|---|
Employees Provident Fund Board | 16.46% | 2100.3 |
KWAP | 9.22% | 1176.47 |
Wide Synergy Sdn Bhd | 8.01% | 1022.08 |
Azam Utama Sdn Bhd | 7.91% | 1009.32 |
Public Mutual Fund | 3.21% | 409.6 |
Vanguard Group | 2.44% | 311.34 |
Great Eastern Group | 1.93% | 246.27 |
Amanah Saham Bumiputera | 1.68% | 214.37 |
Permodalan Nasional Berhad | 1.45% | 185.02 |
Tabung Haji | 1.39% | 177.36 |
Abdul Rashid Hussain | 1.2% | 153.12 |
State Street Bank & Trust | 1.18% | 150.57 |
Gmc Sdn Bhd | 0.99% | 126.32 |
AIA Group | 0.87% | 111.01 |
Prudential BSN Fund | 0.65% | 82.94 |
Pertubuhan Keselamatan Sosial | 0.65% | 82.94 |
Prulink Equity Fund | 0.56% | 71.46 |
Impresif Matrik Sdn. Bhd | 0.51% | 65.08 |
Chan Yew Kai | 0.51% | 65.08 |
Tan Sri Dr Ngau Boon Keat | 0.5% | 63.8 |
Citibank New York | 0.45% | 57.42 |
Zainab Binti Mohd Salleh | 0.13% | 16.59 |