[STAR] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.6%
YoY- -31.34%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 977,132 971,330 844,560 1,025,330 981,542 943,874 882,472 7.02%
PBT 161,494 148,864 86,604 192,586 176,034 152,188 139,964 9.99%
Tax -44,397 -39,766 -24,752 -53,170 -49,290 -49,846 -48,612 -5.86%
NP 117,097 109,098 61,852 139,416 126,744 102,342 91,352 17.98%
-
NP to SH 119,912 111,276 65,036 142,876 131,562 109,248 104,340 9.70%
-
Tax Rate 27.49% 26.71% 28.58% 27.61% 28.00% 32.75% 34.73% -
Total Cost 860,034 862,232 782,708 885,914 854,798 841,532 791,120 5.72%
-
Net Worth 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1,101,038 1.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 88,532 132,822 - 110,699 59,040 88,579 - -
Div Payout % 73.83% 119.36% - 77.48% 44.88% 81.08% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1,101,038 1.22%
NOSH 737,768 737,904 739,045 737,995 738,010 738,162 738,951 -0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.98% 11.23% 7.32% 13.60% 12.91% 10.84% 10.35% -
ROE 10.69% 9.67% 5.83% 12.25% 11.73% 9.74% 9.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.44 131.63 114.28 138.93 133.00 127.87 119.42 7.13%
EPS 16.25 15.08 8.80 19.36 17.83 14.80 14.12 9.81%
DPS 12.00 18.00 0.00 15.00 8.00 12.00 0.00 -
NAPS 1.52 1.56 1.51 1.58 1.52 1.52 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 737,963
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.30 131.52 114.35 138.83 132.90 127.80 119.49 7.01%
EPS 16.24 15.07 8.81 19.35 17.81 14.79 14.13 9.71%
DPS 11.99 17.98 0.00 14.99 7.99 11.99 0.00 -
NAPS 1.5184 1.5586 1.511 1.5788 1.5189 1.5192 1.4908 1.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.56 2.66 2.37 2.23 2.40 2.78 2.54 -
P/RPS 1.93 2.02 2.07 1.61 1.80 2.17 2.13 -6.35%
P/EPS 15.75 17.64 26.93 11.52 13.46 18.78 17.99 -8.47%
EY 6.35 5.67 3.71 8.68 7.43 5.32 5.56 9.25%
DY 4.69 6.77 0.00 6.73 3.33 4.32 0.00 -
P/NAPS 1.68 1.71 1.57 1.41 1.58 1.83 1.70 -0.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 22/05/13 -
Price 2.30 2.60 2.59 2.24 2.52 2.76 2.61 -
P/RPS 1.74 1.98 2.27 1.61 1.89 2.16 2.19 -14.20%
P/EPS 14.15 17.24 29.43 11.57 14.14 18.65 18.48 -16.29%
EY 7.07 5.80 3.40 8.64 7.07 5.36 5.41 19.51%
DY 5.22 6.92 0.00 6.70 3.17 4.35 0.00 -
P/NAPS 1.51 1.67 1.72 1.42 1.66 1.82 1.75 -9.35%

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