[STAR] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.02%
YoY- -31.34%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,022,022 1,039,058 1,015,852 1,025,330 1,030,263 1,022,423 1,070,549 -3.04%
PBT 181,681 190,924 179,246 192,586 244,531 232,394 249,848 -19.12%
Tax -49,500 -48,130 -47,205 -53,170 -54,991 -55,660 -55,789 -7.65%
NP 132,181 142,794 132,041 139,416 189,540 176,734 194,059 -22.56%
-
NP to SH 134,138 143,890 133,050 142,876 195,779 186,027 201,730 -23.79%
-
Tax Rate 27.25% 25.21% 26.34% 27.61% 22.49% 23.95% 22.33% -
Total Cost 889,841 896,264 883,811 885,914 840,723 845,689 876,490 1.01%
-
Net Worth 1,121,073 1,150,397 1,115,958 1,165,982 1,121,490 1,120,911 1,101,038 1.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 132,785 132,785 110,663 110,663 110,707 110,707 132,934 -0.07%
Div Payout % 98.99% 92.28% 83.17% 77.45% 56.55% 59.51% 65.90% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,121,073 1,150,397 1,115,958 1,165,982 1,121,490 1,120,911 1,101,038 1.20%
NOSH 737,548 737,434 739,045 737,963 737,822 737,441 738,951 -0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.93% 13.74% 13.00% 13.60% 18.40% 17.29% 18.13% -
ROE 11.97% 12.51% 11.92% 12.25% 17.46% 16.60% 18.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.57 140.90 137.45 138.94 139.64 138.64 144.87 -2.91%
EPS 18.19 19.51 18.00 19.36 26.53 25.23 27.30 -23.69%
DPS 18.00 18.00 15.00 15.00 15.00 15.00 18.00 0.00%
NAPS 1.52 1.56 1.51 1.58 1.52 1.52 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 737,963
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.38 140.69 137.54 138.83 139.50 138.43 144.95 -3.04%
EPS 18.16 19.48 18.01 19.35 26.51 25.19 27.31 -23.79%
DPS 17.98 17.98 14.98 14.98 14.99 14.99 18.00 -0.07%
NAPS 1.5179 1.5576 1.511 1.5787 1.5185 1.5177 1.4908 1.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.56 2.66 2.37 2.23 2.40 2.78 2.54 -
P/RPS 1.85 1.89 1.72 1.61 1.72 2.01 1.75 3.77%
P/EPS 14.08 13.63 13.16 11.52 9.04 11.02 9.30 31.81%
EY 7.10 7.34 7.60 8.68 11.06 9.07 10.75 -24.14%
DY 7.03 6.77 6.33 6.73 6.25 5.40 7.09 -0.56%
P/NAPS 1.68 1.71 1.57 1.41 1.58 1.83 1.70 -0.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 22/05/13 -
Price 2.30 2.60 2.59 2.24 2.52 2.76 2.61 -
P/RPS 1.66 1.85 1.88 1.61 1.80 1.99 1.80 -5.25%
P/EPS 12.65 13.32 14.39 11.57 9.50 10.94 9.56 20.50%
EY 7.91 7.50 6.95 8.64 10.53 9.14 10.46 -16.98%
DY 7.83 6.92 5.79 6.70 5.95 5.43 6.90 8.78%
P/NAPS 1.51 1.67 1.72 1.42 1.66 1.82 1.75 -9.35%

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