[STAR] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.69%
YoY- 63.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,019,020 984,334 967,490 869,736 1,013,737 977,132 971,330 3.23%
PBT 170,073 146,304 161,052 150,400 153,421 161,494 148,864 9.25%
Tax -39,464 -41,560 -46,584 -54,720 -41,388 -44,397 -39,766 -0.50%
NP 130,609 104,744 114,468 95,680 112,033 117,097 109,098 12.70%
-
NP to SH 132,956 111,304 119,678 106,188 111,416 119,912 111,276 12.56%
-
Tax Rate 23.20% 28.41% 28.92% 36.38% 26.98% 27.49% 26.71% -
Total Cost 888,411 879,590 853,022 774,056 901,704 860,034 862,232 2.00%
-
Net Worth 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 -0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 132,808 88,570 132,811 - 132,813 88,532 132,822 -0.00%
Div Payout % 99.89% 79.58% 110.97% - 119.21% 73.83% 119.36% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 -0.00%
NOSH 737,824 738,090 737,842 737,416 737,854 737,768 737,904 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.82% 10.64% 11.83% 11.00% 11.05% 11.98% 11.23% -
ROE 11.55% 10.05% 10.53% 9.60% 9.74% 10.69% 9.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 138.11 133.36 131.12 117.94 137.39 132.44 131.63 3.24%
EPS 18.02 15.08 16.22 14.40 15.10 16.25 15.08 12.57%
DPS 18.00 12.00 18.00 0.00 18.00 12.00 18.00 0.00%
NAPS 1.56 1.50 1.54 1.50 1.55 1.52 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 737,416
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.97 133.28 131.00 117.76 137.26 132.30 131.52 3.23%
EPS 18.00 15.07 16.20 14.38 15.09 16.24 15.07 12.53%
DPS 17.98 11.99 17.98 0.00 17.98 11.99 17.98 0.00%
NAPS 1.5584 1.499 1.5385 1.4977 1.5485 1.5184 1.5586 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.34 2.44 2.47 2.45 2.31 2.56 2.66 -
P/RPS 1.69 1.83 1.88 2.08 1.68 1.93 2.02 -11.18%
P/EPS 12.99 16.18 15.23 17.01 15.30 15.75 17.64 -18.40%
EY 7.70 6.18 6.57 5.88 6.54 6.35 5.67 22.56%
DY 7.69 4.92 7.29 0.00 7.79 4.69 6.77 8.84%
P/NAPS 1.50 1.63 1.60 1.63 1.49 1.68 1.71 -8.34%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 -
Price 2.39 2.40 2.41 2.41 2.50 2.30 2.60 -
P/RPS 1.73 1.80 1.84 2.04 1.82 1.74 1.98 -8.58%
P/EPS 13.26 15.92 14.86 16.74 16.56 14.15 17.24 -16.01%
EY 7.54 6.28 6.73 5.98 6.04 7.07 5.80 19.05%
DY 7.53 5.00 7.47 0.00 7.20 5.22 6.92 5.77%
P/NAPS 1.53 1.60 1.56 1.61 1.61 1.51 1.67 -5.65%

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