[STAR] YoY TTM 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- -9.22%
YoY- -21.75%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 425,981 703,718 798,655 1,019,139 1,022,022 1,030,263 1,087,147 -14.45%
PBT -165,361 282,313 142,033 142,028 181,681 244,531 214,310 -
Tax 22,673 -14,507 -30,328 -39,260 -49,500 -54,991 -56,360 -
NP -142,688 267,806 111,705 102,768 132,181 189,540 157,950 -
-
NP to SH -140,824 284,884 119,948 104,960 134,138 195,779 161,427 -
-
Tax Rate - 5.14% 21.35% 27.64% 27.25% 22.49% 26.30% -
Total Cost 568,669 435,912 686,950 916,371 889,841 840,723 929,197 -7.85%
-
Net Worth 841,178 1,025,633 1,086,166 1,108,078 1,121,073 1,121,490 1,042,184 -3.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 44,272 332,842 132,862 132,875 132,785 110,707 132,932 -16.73%
Div Payout % 0.00% 116.83% 110.77% 126.60% 98.99% 56.55% 82.35% -
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 1,025,633 1,086,166 1,108,078 1,121,073 1,121,490 1,042,184 -3.50%
NOSH 738,563 737,866 738,888 738,718 737,548 737,822 739,137 -0.01%
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 -33.50% 38.06% 13.99% 10.08% 12.93% 18.40% 14.53% -
ROE -16.74% 27.78% 11.04% 9.47% 11.97% 17.46% 15.49% -
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 57.73 95.37 108.09 137.96 138.57 139.64 147.08 -14.42%
EPS -19.09 38.61 16.23 14.21 18.19 26.53 21.84 -
DPS 6.00 45.00 18.00 18.00 18.00 15.00 18.00 -16.72%
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 57.68 95.28 108.14 137.99 138.38 139.50 147.20 -14.45%
EPS -19.07 38.57 16.24 14.21 18.16 26.51 21.86 -
DPS 5.99 45.07 17.99 17.99 17.98 14.99 18.00 -16.74%
NAPS 1.1389 1.3887 1.4706 1.5003 1.5179 1.5185 1.4111 -3.50%
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 1.38 1.79 2.32 1.77 1.85 1.72 2.15 -7.12%
P/EPS -4.17 4.43 15.46 17.17 14.08 9.04 14.47 -
EY -24.01 22.58 6.47 5.82 7.10 11.06 6.91 -
DY 7.55 26.32 7.17 7.38 7.03 6.25 5.70 4.79%
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 1.30 1.44 2.25 1.74 1.66 1.80 2.05 -7.30%
P/EPS -3.93 3.55 14.97 16.89 12.65 9.50 13.78 -
EY -25.45 28.18 6.68 5.92 7.91 10.53 7.26 -
DY 8.00 32.85 7.41 7.50 7.83 5.95 5.98 4.96%
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