[STAR] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.5%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 299,639 391,392 477,057 738,251 732,849 736,157 785,801 -14.83%
PBT 22,293 227,471 82,544 109,728 121,121 132,026 147,143 -26.97%
Tax -7,880 17,074 -7,453 -31,170 -33,298 -36,968 -40,882 -23.98%
NP 14,413 244,545 75,091 78,558 87,823 95,058 106,261 -28.30%
-
NP to SH 14,325 245,443 70,470 83,478 89,934 98,672 110,992 -28.90%
-
Tax Rate 35.35% -7.51% 9.03% 28.41% 27.49% 28.00% 27.78% -
Total Cost 285,226 146,847 401,966 659,693 645,026 641,099 679,540 -13.46%
-
Net Worth 841,178 1,025,754 1,084,721 1,107,135 1,121,408 1,121,775 1,041,242 -3.49%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 265,662 66,411 66,428 66,399 44,280 66,462 -
Div Payout % - 108.24% 94.24% 79.58% 73.83% 44.88% 59.88% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 841,178 1,025,754 1,084,721 1,107,135 1,121,408 1,121,775 1,041,242 -3.49%
NOSH 738,563 737,952 737,905 738,090 737,768 738,010 738,469 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.81% 62.48% 15.74% 10.64% 11.98% 12.91% 13.52% -
ROE 1.70% 23.93% 6.50% 7.54% 8.02% 8.80% 10.66% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.61 53.04 64.65 100.02 99.33 99.75 106.41 -14.82%
EPS 1.94 33.26 9.55 11.31 12.19 13.37 15.03 -28.89%
DPS 0.00 36.00 9.00 9.00 9.00 6.00 9.00 -
NAPS 1.14 1.39 1.47 1.50 1.52 1.52 1.41 -3.47%
Adjusted Per Share Value based on latest NOSH - 738,718
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.57 52.99 64.59 99.96 99.23 99.67 106.40 -14.83%
EPS 1.94 33.23 9.54 11.30 12.18 13.36 15.03 -28.89%
DPS 0.00 35.97 8.99 8.99 8.99 6.00 9.00 -
NAPS 1.1389 1.3889 1.4687 1.499 1.5184 1.5189 1.4098 -3.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.795 1.71 2.51 2.44 2.56 2.40 3.16 -
P/RPS 1.96 3.22 3.88 2.44 2.58 2.41 2.97 -6.68%
P/EPS 40.95 5.14 26.28 21.57 21.00 17.95 21.02 11.75%
EY 2.44 19.45 3.80 4.64 4.76 5.57 4.76 -10.53%
DY 0.00 21.05 3.59 3.69 3.52 2.50 2.85 -
P/NAPS 0.70 1.23 1.71 1.63 1.68 1.58 2.24 -17.61%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 20/11/17 21/11/16 16/11/15 19/11/14 20/11/13 21/11/12 -
Price 0.75 1.37 2.43 2.40 2.30 2.52 3.01 -
P/RPS 1.85 2.58 3.76 2.40 2.32 2.53 2.83 -6.83%
P/EPS 38.63 4.12 25.45 21.22 18.87 18.85 20.03 11.56%
EY 2.59 24.28 3.93 4.71 5.30 5.31 4.99 -10.34%
DY 0.00 26.28 3.70 3.75 3.91 2.38 2.99 -
P/NAPS 0.66 0.99 1.65 1.60 1.51 1.66 2.13 -17.73%

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