[STAR] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.52%
YoY- -18.53%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 943,874 882,472 1,079,907 1,047,734 1,058,842 919,904 1,067,668 -7.89%
PBT 152,188 139,964 259,648 196,190 206,696 179,164 250,531 -28.29%
Tax -49,846 -48,612 -58,906 -54,509 -56,336 -61,076 -65,219 -16.42%
NP 102,342 91,352 200,742 141,681 150,360 118,088 185,312 -32.71%
-
NP to SH 109,248 104,340 208,099 147,989 153,392 129,816 186,665 -30.05%
-
Tax Rate 32.75% 34.73% 22.69% 27.78% 27.26% 34.09% 26.03% -
Total Cost 841,532 791,120 879,165 906,053 908,482 801,816 882,356 -3.11%
-
Net Worth 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 3.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 88,579 - 132,923 88,616 132,998 - 132,910 -23.72%
Div Payout % 81.08% - 63.88% 59.88% 86.71% - 71.20% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 3.65%
NOSH 738,162 738,951 738,463 738,469 738,882 739,271 738,390 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.84% 10.35% 18.59% 13.52% 14.20% 12.84% 17.36% -
ROE 9.74% 9.48% 18.30% 14.21% 14.22% 12.63% 17.56% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.87 119.42 146.24 141.88 143.30 124.43 144.59 -7.87%
EPS 14.80 14.12 28.18 20.04 20.76 17.56 25.28 -30.04%
DPS 12.00 0.00 18.00 12.00 18.00 0.00 18.00 -23.70%
NAPS 1.52 1.49 1.54 1.41 1.46 1.39 1.44 3.67%
Adjusted Per Share Value based on latest NOSH - 739,137
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.80 119.49 146.22 141.86 143.37 124.55 144.56 -7.89%
EPS 14.79 14.13 28.18 20.04 20.77 17.58 25.27 -30.05%
DPS 11.99 0.00 18.00 12.00 18.01 0.00 18.00 -23.74%
NAPS 1.5192 1.4908 1.5398 1.4098 1.4606 1.3913 1.4397 3.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.78 2.54 2.58 3.16 3.18 3.28 3.15 -
P/RPS 2.17 2.13 1.76 2.23 2.22 2.64 2.18 -0.30%
P/EPS 18.78 17.99 9.16 15.77 15.32 18.68 12.46 31.49%
EY 5.32 5.56 10.92 6.34 6.53 5.35 8.03 -24.02%
DY 4.32 0.00 6.98 3.80 5.66 0.00 5.71 -16.98%
P/NAPS 1.83 1.70 1.68 2.24 2.18 2.36 2.19 -11.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 -
Price 2.76 2.61 2.56 3.01 3.18 3.22 3.26 -
P/RPS 2.16 2.19 1.75 2.12 2.22 2.59 2.25 -2.68%
P/EPS 18.65 18.48 9.08 15.02 15.32 18.34 12.90 27.88%
EY 5.36 5.41 11.01 6.66 6.53 5.45 7.75 -21.81%
DY 4.35 0.00 7.03 3.99 5.66 0.00 5.52 -14.69%
P/NAPS 1.82 1.75 1.66 2.13 2.18 2.32 2.26 -13.45%

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