[STAR] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -8.32%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 671,261 798,655 899,545 1,000,317 1,019,020 1,019,139 1,011,817 -23.83%
PBT 122,116 142,033 151,802 154,851 170,073 142,028 159,515 -16.24%
Tax -20,644 -30,328 -29,004 -33,303 -39,464 -39,260 -44,797 -40.19%
NP 101,472 111,705 122,798 121,548 130,609 102,768 114,718 -7.81%
-
NP to SH 109,911 119,948 132,282 121,898 132,956 104,960 115,617 -3.30%
-
Tax Rate 16.91% 21.35% 19.11% 21.51% 23.20% 27.64% 28.08% -
Total Cost 569,789 686,950 776,747 878,769 888,411 916,371 897,099 -26.00%
-
Net Worth 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 -0.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 132,872 132,862 132,862 132,899 132,899 132,875 132,875 -0.00%
Div Payout % 120.89% 110.77% 100.44% 109.03% 99.96% 126.60% 114.93% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 -0.39%
NOSH 738,595 738,888 737,770 737,571 738,477 738,718 738,181 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.12% 13.99% 13.65% 12.15% 12.82% 10.08% 11.34% -
ROE 9.73% 11.04% 11.64% 11.24% 11.54% 9.47% 10.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 90.88 108.09 121.93 135.62 137.99 137.96 137.07 -23.86%
EPS 14.88 16.23 17.93 16.53 18.00 14.21 15.66 -3.33%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 18.00 0.00%
NAPS 1.53 1.47 1.54 1.47 1.56 1.50 1.54 -0.43%
Adjusted Per Share Value based on latest NOSH - 737,571
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 90.89 108.14 121.80 135.44 137.97 137.99 137.00 -23.83%
EPS 14.88 16.24 17.91 16.50 18.00 14.21 15.65 -3.29%
DPS 17.99 17.99 17.99 17.99 17.99 17.99 17.99 0.00%
NAPS 1.5301 1.4706 1.5383 1.468 1.5598 1.5003 1.5392 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.24 2.51 2.61 2.40 2.34 2.44 2.47 -
P/RPS 2.46 2.32 2.14 1.77 1.70 1.77 1.80 23.03%
P/EPS 15.05 15.46 14.56 14.52 13.00 17.17 15.77 -3.05%
EY 6.64 6.47 6.87 6.89 7.69 5.82 6.34 3.11%
DY 8.04 7.17 6.90 7.50 7.69 7.38 7.29 6.71%
P/NAPS 1.46 1.71 1.69 1.63 1.50 1.63 1.60 -5.89%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 -
Price 2.38 2.43 2.59 2.39 2.39 2.40 2.41 -
P/RPS 2.62 2.25 2.12 1.76 1.73 1.74 1.76 30.21%
P/EPS 15.99 14.97 14.45 14.46 13.27 16.89 15.39 2.57%
EY 6.25 6.68 6.92 6.92 7.53 5.92 6.50 -2.56%
DY 7.56 7.41 6.95 7.53 7.53 7.50 7.47 0.79%
P/NAPS 1.56 1.65 1.68 1.63 1.53 1.60 1.56 0.00%

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