[STAR] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.78%
YoY- -31.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,011,817 1,020,031 1,013,737 1,022,022 1,039,058 1,015,852 1,025,330 -0.88%
PBT 159,515 169,370 153,421 181,681 190,924 179,246 192,586 -11.83%
Tax -44,797 -48,880 -41,388 -49,500 -48,130 -47,205 -53,170 -10.82%
NP 114,718 120,490 112,033 132,181 142,794 132,041 139,416 -12.22%
-
NP to SH 115,617 121,704 111,416 134,138 143,890 133,050 142,876 -13.19%
-
Tax Rate 28.08% 28.86% 26.98% 27.25% 25.21% 26.34% 27.61% -
Total Cost 897,099 899,541 901,704 889,841 896,264 883,811 885,914 0.84%
-
Net Worth 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 1,165,982 -1.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 132,875 132,808 132,808 132,785 132,785 110,663 110,663 13.00%
Div Payout % 114.93% 109.12% 119.20% 98.99% 92.28% 83.17% 77.45% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 1,165,982 -1.68%
NOSH 738,181 737,416 738,213 737,548 737,434 739,045 737,963 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.34% 11.81% 11.05% 12.93% 13.74% 13.00% 13.60% -
ROE 10.17% 11.00% 9.74% 11.97% 12.51% 11.92% 12.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 137.07 138.32 137.32 138.57 140.90 137.45 138.94 -0.90%
EPS 15.66 16.50 15.09 18.19 19.51 18.00 19.36 -13.21%
DPS 18.00 18.00 18.00 18.00 18.00 15.00 15.00 12.96%
NAPS 1.54 1.50 1.55 1.52 1.56 1.51 1.58 -1.69%
Adjusted Per Share Value based on latest NOSH - 737,548
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 137.00 138.11 137.26 138.38 140.69 137.54 138.83 -0.88%
EPS 15.65 16.48 15.09 18.16 19.48 18.01 19.35 -13.22%
DPS 17.99 17.98 17.98 17.98 17.98 14.98 14.98 13.02%
NAPS 1.5392 1.4977 1.5493 1.5179 1.5576 1.511 1.5787 -1.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.47 2.45 2.31 2.56 2.66 2.37 2.23 -
P/RPS 1.80 1.77 1.68 1.85 1.89 1.72 1.61 7.74%
P/EPS 15.77 14.84 15.31 14.08 13.63 13.16 11.52 23.35%
EY 6.34 6.74 6.53 7.10 7.34 7.60 8.68 -18.94%
DY 7.29 7.35 7.79 7.03 6.77 6.33 6.73 5.48%
P/NAPS 1.60 1.63 1.49 1.68 1.71 1.57 1.41 8.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 -
Price 2.41 2.41 2.50 2.30 2.60 2.59 2.24 -
P/RPS 1.76 1.74 1.82 1.66 1.85 1.88 1.61 6.13%
P/EPS 15.39 14.60 16.56 12.65 13.32 14.39 11.57 21.01%
EY 6.50 6.85 6.04 7.91 7.50 6.95 8.64 -17.32%
DY 7.47 7.47 7.20 7.83 6.92 5.79 6.70 7.54%
P/NAPS 1.56 1.61 1.61 1.51 1.67 1.72 1.42 6.48%

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