[STAR] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 87.49%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,019,020 1,013,737 1,025,330 1,079,907 1,067,668 1,061,700 973,921 0.75%
PBT 170,073 153,421 192,586 259,648 250,531 258,807 197,155 -2.43%
Tax -39,464 -41,388 -53,170 -58,906 -65,219 -68,639 -47,522 -3.04%
NP 130,609 112,033 139,416 200,742 185,312 190,168 149,633 -2.23%
-
NP to SH 132,956 111,416 142,876 208,099 186,665 184,941 144,711 -1.40%
-
Tax Rate 23.20% 26.98% 27.61% 22.69% 26.03% 26.52% 24.10% -
Total Cost 888,411 901,704 885,914 879,165 882,356 871,532 824,288 1.25%
-
Net Worth 1,151,006 1,143,674 1,166,033 1,137,233 1,063,281 1,011,857 1,255,794 -1.44%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 132,808 132,813 110,699 132,923 132,910 532,517 155,127 -2.55%
Div Payout % 99.89% 119.21% 77.48% 63.88% 71.20% 287.94% 107.20% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,151,006 1,143,674 1,166,033 1,137,233 1,063,281 1,011,857 1,255,794 -1.44%
NOSH 737,824 737,854 737,995 738,463 738,390 738,582 738,702 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.82% 11.05% 13.60% 18.59% 17.36% 17.91% 15.36% -
ROE 11.55% 9.74% 12.25% 18.30% 17.56% 18.28% 11.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 138.11 137.39 138.93 146.24 144.59 143.75 131.84 0.77%
EPS 18.02 15.10 19.36 28.18 25.28 25.04 19.59 -1.38%
DPS 18.00 18.00 15.00 18.00 18.00 72.10 21.00 -2.53%
NAPS 1.56 1.55 1.58 1.54 1.44 1.37 1.70 -1.42%
Adjusted Per Share Value based on latest NOSH - 738,456
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.97 137.26 138.83 146.22 144.56 143.75 131.87 0.75%
EPS 18.00 15.09 19.35 28.18 25.27 25.04 19.59 -1.40%
DPS 17.98 17.98 14.99 18.00 18.00 72.10 21.00 -2.55%
NAPS 1.5584 1.5485 1.5788 1.5398 1.4397 1.37 1.7003 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.34 2.31 2.23 2.58 3.15 3.31 3.18 -
P/RPS 1.69 1.68 1.61 1.76 2.18 2.30 2.41 -5.74%
P/EPS 12.99 15.30 11.52 9.16 12.46 13.22 16.23 -3.64%
EY 7.70 6.54 8.68 10.92 8.03 7.56 6.16 3.78%
DY 7.69 7.79 6.73 6.98 5.71 21.78 6.60 2.57%
P/NAPS 1.50 1.49 1.41 1.68 2.19 2.42 1.87 -3.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 26/02/13 27/02/12 23/02/11 11/02/10 -
Price 2.39 2.50 2.24 2.56 3.26 3.46 3.20 -
P/RPS 1.73 1.82 1.61 1.75 2.25 2.41 2.43 -5.50%
P/EPS 13.26 16.56 11.57 9.08 12.90 13.82 16.33 -3.40%
EY 7.54 6.04 8.64 11.01 7.75 7.24 6.12 3.53%
DY 7.53 7.20 6.70 7.03 5.52 20.84 6.56 2.32%
P/NAPS 1.53 1.61 1.42 1.66 2.26 2.53 1.88 -3.37%

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