[STAR] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.82%
YoY- -15.17%
Quarter Report
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,019,139 1,022,022 1,030,263 1,087,147 1,063,231 1,079,332 870,970 2.65%
PBT 142,028 181,681 244,531 214,310 258,535 261,498 143,154 -0.13%
Tax -39,260 -49,500 -54,991 -56,360 -68,291 -64,545 -43,774 -1.79%
NP 102,768 132,181 189,540 157,950 190,244 196,953 99,380 0.56%
-
NP to SH 104,960 134,138 195,779 161,427 190,284 191,860 97,067 1.31%
-
Tax Rate 27.64% 27.25% 22.49% 26.30% 26.41% 24.68% 30.58% -
Total Cost 916,371 889,841 840,723 929,197 872,987 882,379 771,590 2.90%
-
Net Worth 1,108,078 1,121,073 1,121,490 1,042,184 1,019,496 1,255,371 1,187,939 -1.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 132,875 132,785 110,707 132,932 132,941 155,072 155,289 -2.56%
Div Payout % 126.60% 98.99% 56.55% 82.35% 69.87% 80.83% 159.98% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,108,078 1,121,073 1,121,490 1,042,184 1,019,496 1,255,371 1,187,939 -1.15%
NOSH 738,718 737,548 737,822 739,137 738,765 738,453 737,850 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.08% 12.93% 18.40% 14.53% 17.89% 18.25% 11.41% -
ROE 9.47% 11.97% 17.46% 15.49% 18.66% 15.28% 8.17% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 137.96 138.57 139.64 147.08 143.92 146.16 118.04 2.63%
EPS 14.21 18.19 26.53 21.84 25.76 25.98 13.16 1.28%
DPS 18.00 18.00 15.00 18.00 18.00 21.00 21.00 -2.53%
NAPS 1.50 1.52 1.52 1.41 1.38 1.70 1.61 -1.17%
Adjusted Per Share Value based on latest NOSH - 739,137
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 137.99 138.38 139.50 147.20 143.96 146.14 117.93 2.65%
EPS 14.21 18.16 26.51 21.86 25.76 25.98 13.14 1.31%
DPS 17.99 17.98 14.99 18.00 18.00 21.00 21.03 -2.56%
NAPS 1.5003 1.5179 1.5185 1.4111 1.3804 1.6997 1.6084 -1.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 2.56 2.40 3.16 3.15 3.60 3.23 -
P/RPS 1.77 1.85 1.72 2.15 2.19 2.46 2.74 -7.02%
P/EPS 17.17 14.08 9.04 14.47 12.23 13.86 24.55 -5.78%
EY 5.82 7.10 11.06 6.91 8.18 7.22 4.07 6.13%
DY 7.38 7.03 6.25 5.70 5.71 5.83 6.50 2.13%
P/NAPS 1.63 1.68 1.58 2.24 2.28 2.12 2.01 -3.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 19/11/14 20/11/13 21/11/12 23/11/11 11/11/10 05/11/09 -
Price 2.40 2.30 2.52 3.01 3.17 3.48 3.34 -
P/RPS 1.74 1.66 1.80 2.05 2.20 2.38 2.83 -7.78%
P/EPS 16.89 12.65 9.50 13.78 12.31 13.39 25.39 -6.56%
EY 5.92 7.91 10.53 7.26 8.13 7.47 3.94 7.01%
DY 7.50 7.83 5.95 5.98 5.68 6.03 6.29 2.97%
P/NAPS 1.60 1.51 1.66 2.13 2.30 2.05 2.07 -4.19%

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