[STAR] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -9.32%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 779,330 591,135 671,261 798,655 899,545 1,000,317 1,019,020 -16.38%
PBT 79,696 106,171 122,116 142,033 151,802 154,851 170,073 -39.69%
Tax -19,856 -10,289 -20,644 -30,328 -29,004 -33,303 -39,464 -36.76%
NP 59,840 95,882 101,472 111,705 122,798 121,548 130,609 -40.59%
-
NP to SH 65,901 101,068 109,911 119,948 132,282 121,898 132,956 -37.39%
-
Tax Rate 24.91% 9.69% 16.91% 21.35% 19.11% 21.51% 23.20% -
Total Cost 719,490 495,253 569,789 686,950 776,747 878,769 888,411 -13.12%
-
Net Worth 1,080,273 1,070,744 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 -4.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 332,842 132,872 132,872 132,862 132,862 132,899 132,899 84.52%
Div Payout % 505.06% 131.47% 120.89% 110.77% 100.44% 109.03% 99.96% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,080,273 1,070,744 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 -4.20%
NOSH 739,913 738,444 738,595 738,888 737,770 737,571 738,477 0.12%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.68% 16.22% 15.12% 13.99% 13.65% 12.15% 12.82% -
ROE 6.10% 9.44% 9.73% 11.04% 11.64% 11.24% 11.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 105.33 80.05 90.88 108.09 121.93 135.62 137.99 -16.49%
EPS 8.91 13.69 14.88 16.23 17.93 16.53 18.00 -37.45%
DPS 45.00 18.00 18.00 18.00 18.00 18.00 18.00 84.30%
NAPS 1.46 1.45 1.53 1.47 1.54 1.47 1.56 -4.32%
Adjusted Per Share Value based on latest NOSH - 738,888
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 105.52 80.04 90.89 108.14 121.80 135.44 137.97 -16.38%
EPS 8.92 13.68 14.88 16.24 17.91 16.50 18.00 -37.40%
DPS 45.07 17.99 17.99 17.99 17.99 17.99 17.99 84.56%
NAPS 1.4627 1.4498 1.5301 1.4706 1.5383 1.468 1.5598 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.34 2.41 2.24 2.51 2.61 2.40 2.34 -
P/RPS 2.22 3.01 2.46 2.32 2.14 1.77 1.70 19.49%
P/EPS 26.27 17.61 15.05 15.46 14.56 14.52 13.00 59.90%
EY 3.81 5.68 6.64 6.47 6.87 6.89 7.69 -37.41%
DY 19.23 7.47 8.04 7.17 6.90 7.50 7.69 84.33%
P/NAPS 1.60 1.66 1.46 1.71 1.69 1.63 1.50 4.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 -
Price 2.38 2.48 2.38 2.43 2.59 2.39 2.39 -
P/RPS 2.26 3.10 2.62 2.25 2.12 1.76 1.73 19.52%
P/EPS 26.72 18.12 15.99 14.97 14.45 14.46 13.27 59.52%
EY 3.74 5.52 6.25 6.68 6.92 6.92 7.53 -37.30%
DY 18.91 7.26 7.56 7.41 6.95 7.53 7.53 84.85%
P/NAPS 1.63 1.71 1.56 1.65 1.68 1.63 1.53 4.31%

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