[STAR] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.76%
YoY- -8.86%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 967,490 869,736 1,013,737 977,132 971,330 844,560 1,025,330 -3.80%
PBT 161,052 150,400 153,421 161,494 148,864 86,604 192,586 -11.26%
Tax -46,584 -54,720 -41,388 -44,397 -39,766 -24,752 -53,170 -8.46%
NP 114,468 95,680 112,033 117,097 109,098 61,852 139,416 -12.34%
-
NP to SH 119,678 106,188 111,416 119,912 111,276 65,036 142,876 -11.16%
-
Tax Rate 28.92% 36.38% 26.98% 27.49% 26.71% 28.58% 27.61% -
Total Cost 853,022 774,056 901,704 860,034 862,232 782,708 885,914 -2.49%
-
Net Worth 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 -1.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 132,811 - 132,813 88,532 132,822 - 110,699 12.94%
Div Payout % 110.97% - 119.21% 73.83% 119.36% - 77.48% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 -1.71%
NOSH 737,842 737,416 737,854 737,768 737,904 739,045 737,995 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.83% 11.00% 11.05% 11.98% 11.23% 7.32% 13.60% -
ROE 10.53% 9.60% 9.74% 10.69% 9.67% 5.83% 12.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.12 117.94 137.39 132.44 131.63 114.28 138.93 -3.79%
EPS 16.22 14.40 15.10 16.25 15.08 8.80 19.36 -11.15%
DPS 18.00 0.00 18.00 12.00 18.00 0.00 15.00 12.96%
NAPS 1.54 1.50 1.55 1.52 1.56 1.51 1.58 -1.69%
Adjusted Per Share Value based on latest NOSH - 737,548
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.00 117.76 137.26 132.30 131.52 114.35 138.83 -3.80%
EPS 16.20 14.38 15.09 16.24 15.07 8.81 19.35 -11.19%
DPS 17.98 0.00 17.98 11.99 17.98 0.00 14.99 12.92%
NAPS 1.5385 1.4977 1.5485 1.5184 1.5586 1.511 1.5788 -1.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.47 2.45 2.31 2.56 2.66 2.37 2.23 -
P/RPS 1.88 2.08 1.68 1.93 2.02 2.07 1.61 10.92%
P/EPS 15.23 17.01 15.30 15.75 17.64 26.93 11.52 20.51%
EY 6.57 5.88 6.54 6.35 5.67 3.71 8.68 -16.98%
DY 7.29 0.00 7.79 4.69 6.77 0.00 6.73 5.48%
P/NAPS 1.60 1.63 1.49 1.68 1.71 1.57 1.41 8.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 -
Price 2.41 2.41 2.50 2.30 2.60 2.59 2.24 -
P/RPS 1.84 2.04 1.82 1.74 1.98 2.27 1.61 9.33%
P/EPS 14.86 16.74 16.56 14.15 17.24 29.43 11.57 18.21%
EY 6.73 5.98 6.04 7.07 5.80 3.40 8.64 -15.38%
DY 7.47 0.00 7.20 5.22 6.92 0.00 6.70 7.54%
P/NAPS 1.56 1.61 1.61 1.51 1.67 1.72 1.42 6.48%

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