[STAR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 59.27%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 477,057 323,441 198,731 1,019,020 738,251 483,745 217,434 68.60%
PBT 82,544 63,111 22,378 170,073 109,728 80,526 37,600 68.67%
Tax -7,453 -12,832 -7,519 -39,464 -31,170 -23,292 -13,680 -33.22%
NP 75,091 50,279 14,859 130,609 78,558 57,234 23,920 113.95%
-
NP to SH 70,470 59,165 15,489 132,956 83,478 59,839 26,547 91.37%
-
Tax Rate 9.03% 20.33% 33.60% 23.20% 28.41% 28.92% 36.38% -
Total Cost 401,966 273,162 183,872 888,411 659,693 426,511 193,514 62.58%
-
Net Worth 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 -1.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 66,411 66,394 - 132,808 66,428 66,405 - -
Div Payout % 94.24% 112.22% - 99.89% 79.58% 110.97% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 -1.29%
NOSH 737,905 737,718 737,571 737,824 738,090 737,842 737,416 0.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.74% 15.55% 7.48% 12.82% 10.64% 11.83% 11.00% -
ROE 6.50% 5.21% 1.43% 11.55% 7.54% 5.27% 2.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 64.65 43.84 26.94 138.11 100.02 65.56 29.49 68.51%
EPS 9.55 8.02 2.10 18.02 11.31 8.11 3.60 91.29%
DPS 9.00 9.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 1.47 1.54 1.47 1.56 1.50 1.54 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 738,477
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 64.59 43.79 26.91 137.97 99.96 65.50 29.44 68.60%
EPS 9.54 8.01 2.10 18.00 11.30 8.10 3.59 91.51%
DPS 8.99 8.99 0.00 17.98 8.99 8.99 0.00 -
NAPS 1.4687 1.5382 1.468 1.5584 1.499 1.5385 1.4977 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.51 2.61 2.40 2.34 2.44 2.47 2.45 -
P/RPS 3.88 5.95 8.91 1.69 2.44 3.77 8.31 -39.73%
P/EPS 26.28 32.54 114.29 12.99 21.57 30.46 68.06 -46.88%
EY 3.80 3.07 0.87 7.70 4.64 3.28 1.47 88.02%
DY 3.59 3.45 0.00 7.69 3.69 3.64 0.00 -
P/NAPS 1.71 1.69 1.63 1.50 1.63 1.60 1.63 3.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 -
Price 2.43 2.59 2.39 2.39 2.40 2.41 2.41 -
P/RPS 3.76 5.91 8.87 1.73 2.40 3.68 8.17 -40.30%
P/EPS 25.45 32.29 113.81 13.26 21.22 29.72 66.94 -47.42%
EY 3.93 3.10 0.88 7.54 4.71 3.37 1.49 90.56%
DY 3.70 3.47 0.00 7.53 3.75 3.73 0.00 -
P/NAPS 1.65 1.68 1.63 1.53 1.60 1.56 1.61 1.64%

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