[STAR] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.82%
YoY- -15.17%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,022,423 1,070,549 1,079,907 1,087,147 1,074,809 1,069,618 1,067,668 -2.84%
PBT 232,394 249,848 259,648 214,310 223,233 240,403 250,531 -4.89%
Tax -55,660 -55,789 -58,905 -56,360 -58,611 -63,619 -65,219 -10.03%
NP 176,734 194,059 200,743 157,950 164,622 176,784 185,312 -3.11%
-
NP to SH 186,027 201,730 208,099 161,427 167,837 178,849 186,665 -0.22%
-
Tax Rate 23.95% 22.33% 22.69% 26.30% 26.26% 26.46% 26.03% -
Total Cost 845,689 876,490 879,164 929,197 910,187 892,834 882,356 -2.79%
-
Net Worth 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 3.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 110,707 132,934 132,934 132,932 132,932 132,941 132,941 -11.49%
Div Payout % 59.51% 65.90% 63.88% 82.35% 79.20% 74.33% 71.22% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 3.58%
NOSH 737,441 738,951 738,456 739,137 738,597 739,271 738,433 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.29% 18.13% 18.59% 14.53% 15.32% 16.53% 17.36% -
ROE 16.60% 18.32% 18.30% 15.49% 15.56% 17.40% 17.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 138.64 144.87 146.24 147.08 145.52 144.69 144.59 -2.76%
EPS 25.23 27.30 28.18 21.84 22.72 24.19 25.28 -0.13%
DPS 15.00 18.00 18.00 18.00 18.00 18.00 18.00 -11.45%
NAPS 1.52 1.49 1.54 1.41 1.46 1.39 1.44 3.67%
Adjusted Per Share Value based on latest NOSH - 739,137
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 138.43 144.95 146.22 147.20 145.53 144.82 144.56 -2.84%
EPS 25.19 27.31 28.18 21.86 22.72 24.22 25.27 -0.21%
DPS 14.99 18.00 18.00 18.00 18.00 18.00 18.00 -11.49%
NAPS 1.5177 1.4908 1.5398 1.4111 1.4601 1.3913 1.4397 3.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.78 2.54 2.58 3.16 3.18 3.28 3.15 -
P/RPS 2.01 1.75 1.76 2.15 2.19 2.27 2.18 -5.27%
P/EPS 11.02 9.30 9.16 14.47 13.99 13.56 12.46 -7.86%
EY 9.07 10.75 10.92 6.91 7.15 7.38 8.02 8.55%
DY 5.40 7.09 6.98 5.70 5.66 5.49 5.71 -3.65%
P/NAPS 1.83 1.70 1.68 2.24 2.18 2.36 2.19 -11.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 -
Price 2.76 2.61 2.56 3.01 3.18 3.22 3.26 -
P/RPS 1.99 1.80 1.75 2.05 2.19 2.23 2.25 -7.86%
P/EPS 10.94 9.56 9.08 13.78 13.99 13.31 12.90 -10.41%
EY 9.14 10.46 11.01 7.26 7.15 7.51 7.75 11.63%
DY 5.43 6.90 7.03 5.98 5.66 5.59 5.52 -1.09%
P/NAPS 1.82 1.75 1.66 2.13 2.18 2.32 2.26 -13.45%

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