[STAR] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -54.48%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,013,737 977,132 971,330 844,560 1,025,330 981,542 943,874 4.86%
PBT 153,421 161,494 148,864 86,604 192,586 176,034 152,188 0.53%
Tax -41,388 -44,397 -39,766 -24,752 -53,170 -49,290 -49,846 -11.62%
NP 112,033 117,097 109,098 61,852 139,416 126,744 102,342 6.19%
-
NP to SH 111,416 119,912 111,276 65,036 142,876 131,562 109,248 1.31%
-
Tax Rate 26.98% 27.49% 26.71% 28.58% 27.61% 28.00% 32.75% -
Total Cost 901,704 860,034 862,232 782,708 885,914 854,798 841,532 4.69%
-
Net Worth 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 132,813 88,532 132,822 - 110,699 59,040 88,579 30.90%
Div Payout % 119.21% 73.83% 119.36% - 77.48% 44.88% 81.08% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1.27%
NOSH 737,854 737,768 737,904 739,045 737,995 738,010 738,162 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.05% 11.98% 11.23% 7.32% 13.60% 12.91% 10.84% -
ROE 9.74% 10.69% 9.67% 5.83% 12.25% 11.73% 9.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 137.39 132.44 131.63 114.28 138.93 133.00 127.87 4.89%
EPS 15.10 16.25 15.08 8.80 19.36 17.83 14.80 1.34%
DPS 18.00 12.00 18.00 0.00 15.00 8.00 12.00 30.94%
NAPS 1.55 1.52 1.56 1.51 1.58 1.52 1.52 1.30%
Adjusted Per Share Value based on latest NOSH - 739,045
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 137.26 132.30 131.52 114.35 138.83 132.90 127.80 4.86%
EPS 15.09 16.24 15.07 8.81 19.35 17.81 14.79 1.34%
DPS 17.98 11.99 17.98 0.00 14.99 7.99 11.99 30.91%
NAPS 1.5485 1.5184 1.5586 1.511 1.5788 1.5189 1.5192 1.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.31 2.56 2.66 2.37 2.23 2.40 2.78 -
P/RPS 1.68 1.93 2.02 2.07 1.61 1.80 2.17 -15.64%
P/EPS 15.30 15.75 17.64 26.93 11.52 13.46 18.78 -12.73%
EY 6.54 6.35 5.67 3.71 8.68 7.43 5.32 14.71%
DY 7.79 4.69 6.77 0.00 6.73 3.33 4.32 47.99%
P/NAPS 1.49 1.68 1.71 1.57 1.41 1.58 1.83 -12.77%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 -
Price 2.50 2.30 2.60 2.59 2.24 2.52 2.76 -
P/RPS 1.82 1.74 1.98 2.27 1.61 1.89 2.16 -10.76%
P/EPS 16.56 14.15 17.24 29.43 11.57 14.14 18.65 -7.59%
EY 6.04 7.07 5.80 3.40 8.64 7.07 5.36 8.26%
DY 7.20 5.22 6.92 0.00 6.70 3.17 4.35 39.79%
P/NAPS 1.61 1.51 1.67 1.72 1.42 1.66 1.82 -7.82%

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