[STAR] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.19%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,020,031 1,015,852 1,070,549 1,069,618 1,059,140 1,023,161 807,658 3.96%
PBT 169,370 179,246 249,848 240,403 260,224 225,204 167,742 0.16%
Tax -48,880 -47,205 -55,789 -63,619 -70,346 -54,823 -53,976 -1.63%
NP 120,490 132,041 194,059 176,784 189,878 170,381 113,766 0.96%
-
NP to SH 121,704 133,050 201,730 178,849 187,386 164,272 114,648 0.99%
-
Tax Rate 28.86% 26.34% 22.33% 26.46% 27.03% 24.34% 32.18% -
Total Cost 899,541 883,811 876,490 892,834 869,262 852,780 693,892 4.41%
-
Net Worth 1,106,125 1,115,958 1,101,038 1,027,586 982,735 1,226,357 1,168,304 -0.90%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 132,808 110,663 132,934 132,941 144,023 155,046 155,334 -2.57%
Div Payout % 109.12% 83.17% 65.90% 74.33% 76.86% 94.38% 135.49% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,106,125 1,115,958 1,101,038 1,027,586 982,735 1,226,357 1,168,304 -0.90%
NOSH 737,416 739,045 738,951 739,271 738,899 738,769 739,433 -0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.81% 13.00% 18.13% 16.53% 17.93% 16.65% 14.09% -
ROE 11.00% 11.92% 18.32% 17.40% 19.07% 13.40% 9.81% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 138.32 137.45 144.87 144.69 143.34 138.50 109.23 4.01%
EPS 16.50 18.00 27.30 24.19 25.36 22.24 15.50 1.04%
DPS 18.00 15.00 18.00 18.00 19.50 21.00 21.00 -2.53%
NAPS 1.50 1.51 1.49 1.39 1.33 1.66 1.58 -0.86%
Adjusted Per Share Value based on latest NOSH - 739,271
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 138.11 137.54 144.95 144.82 143.41 138.53 109.36 3.96%
EPS 16.48 18.01 27.31 24.22 25.37 22.24 15.52 1.00%
DPS 17.98 14.98 18.00 18.00 19.50 20.99 21.03 -2.57%
NAPS 1.4977 1.511 1.4908 1.3913 1.3306 1.6605 1.5819 -0.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.45 2.37 2.54 3.28 3.50 3.40 3.28 -
P/RPS 1.77 1.72 1.75 2.27 2.44 2.45 3.00 -8.41%
P/EPS 14.84 13.16 9.30 13.56 13.80 15.29 21.15 -5.73%
EY 6.74 7.60 10.75 7.38 7.25 6.54 4.73 6.07%
DY 7.35 6.33 7.09 5.49 5.57 6.18 6.40 2.33%
P/NAPS 1.63 1.57 1.70 2.36 2.63 2.05 2.08 -3.97%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 21/05/14 22/05/13 23/05/12 26/05/11 24/05/10 26/05/09 -
Price 2.41 2.59 2.61 3.22 3.35 3.30 3.20 -
P/RPS 1.74 1.88 1.80 2.23 2.34 2.38 2.93 -8.31%
P/EPS 14.60 14.39 9.56 13.31 13.21 14.84 20.64 -5.60%
EY 6.85 6.95 10.46 7.51 7.57 6.74 4.85 5.92%
DY 7.47 5.79 6.90 5.59 5.82 6.36 6.56 2.18%
P/NAPS 1.61 1.72 1.75 2.32 2.52 1.99 2.03 -3.78%

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