[STAR] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 16.98%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 315,934 392,680 517,734 630,432 1,019,020 1,013,737 1,025,330 -17.80%
PBT 14,643 8,973 39,817 122,972 170,073 153,421 192,586 -34.89%
Tax -8,922 -3,477 47,627 -6,063 -39,464 -41,388 -53,170 -25.72%
NP 5,721 5,496 87,444 116,909 130,609 112,033 139,416 -41.25%
-
NP to SH 5,677 5,263 90,294 109,911 132,956 111,416 142,876 -41.57%
-
Tax Rate 60.93% 38.75% -119.61% 4.93% 23.20% 26.98% 27.61% -
Total Cost 310,213 387,184 430,290 513,523 888,411 901,704 885,914 -16.03%
-
Net Worth 819,042 833,799 870,693 1,129,374 1,151,006 1,143,674 1,166,033 -5.71%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 14,757 22,136 309,907 132,867 132,808 132,813 110,699 -28.51%
Div Payout % 259.95% 420.60% 343.22% 120.89% 99.89% 119.21% 77.48% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 819,042 833,799 870,693 1,129,374 1,151,006 1,143,674 1,166,033 -5.71%
NOSH 738,563 738,563 738,563 738,153 737,824 737,854 737,995 0.01%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.81% 1.40% 16.89% 18.54% 12.82% 11.05% 13.60% -
ROE 0.69% 0.63% 10.37% 9.73% 11.55% 9.74% 12.25% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 42.82 53.22 70.17 85.41 138.11 137.39 138.93 -17.80%
EPS 0.77 0.71 12.24 14.89 18.02 15.10 19.36 -41.56%
DPS 2.00 3.00 42.00 18.00 18.00 18.00 15.00 -28.51%
NAPS 1.11 1.13 1.18 1.53 1.56 1.55 1.58 -5.71%
Adjusted Per Share Value based on latest NOSH - 738,595
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 42.78 53.17 70.10 85.36 137.97 137.26 138.83 -17.80%
EPS 0.77 0.71 12.23 14.88 18.00 15.09 19.35 -41.55%
DPS 2.00 3.00 41.96 17.99 17.98 17.98 14.99 -28.50%
NAPS 1.109 1.1289 1.1789 1.5292 1.5584 1.5485 1.5788 -5.71%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.485 0.685 1.65 2.24 2.34 2.31 2.23 -
P/RPS 1.13 1.29 2.35 2.62 1.69 1.68 1.61 -5.72%
P/EPS 63.04 96.04 13.48 15.04 12.99 15.30 11.52 32.73%
EY 1.59 1.04 7.42 6.65 7.70 6.54 8.68 -24.62%
DY 4.12 4.38 25.45 8.04 7.69 7.79 6.73 -7.84%
P/NAPS 0.44 0.61 1.40 1.46 1.50 1.49 1.41 -17.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 27/02/17 26/02/16 27/02/15 28/02/14 -
Price 0.375 0.775 1.32 2.38 2.39 2.50 2.24 -
P/RPS 0.88 1.46 1.88 2.79 1.73 1.82 1.61 -9.57%
P/EPS 48.74 108.66 10.79 15.98 13.26 16.56 11.57 27.07%
EY 2.05 0.92 9.27 6.26 7.54 6.04 8.64 -21.30%
DY 5.33 3.87 31.82 7.56 7.53 7.20 6.70 -3.73%
P/NAPS 0.34 0.69 1.12 1.56 1.53 1.61 1.42 -21.19%

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