[STAR] YoY TTM Result on 31-Mar-2014 [#1]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.88%
YoY- -34.05%
Quarter Report
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 591,135 1,000,317 1,020,031 1,015,852 1,070,549 1,069,618 1,059,140 -9.25%
PBT 106,171 154,851 169,370 179,246 249,848 240,403 260,224 -13.86%
Tax -10,289 -33,303 -48,880 -47,205 -55,789 -63,619 -70,346 -27.39%
NP 95,882 121,548 120,490 132,041 194,059 176,784 189,878 -10.75%
-
NP to SH 101,068 121,898 121,704 133,050 201,730 178,849 187,386 -9.76%
-
Tax Rate 9.69% 21.51% 28.86% 26.34% 22.33% 26.46% 27.03% -
Total Cost 495,253 878,769 899,541 883,811 876,490 892,834 869,262 -8.94%
-
Net Worth 1,070,744 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 982,735 1.43%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 132,872 132,899 132,808 110,663 132,934 132,941 144,023 -1.33%
Div Payout % 131.47% 109.03% 109.12% 83.17% 65.90% 74.33% 76.86% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,070,744 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 982,735 1.43%
NOSH 738,444 737,571 737,416 739,045 738,951 739,271 738,899 -0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.22% 12.15% 11.81% 13.00% 18.13% 16.53% 17.93% -
ROE 9.44% 11.24% 11.00% 11.92% 18.32% 17.40% 19.07% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 80.05 135.62 138.32 137.45 144.87 144.69 143.34 -9.24%
EPS 13.69 16.53 16.50 18.00 27.30 24.19 25.36 -9.75%
DPS 18.00 18.00 18.00 15.00 18.00 18.00 19.50 -1.32%
NAPS 1.45 1.47 1.50 1.51 1.49 1.39 1.33 1.44%
Adjusted Per Share Value based on latest NOSH - 739,045
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 80.04 135.44 138.11 137.54 144.95 144.82 143.41 -9.25%
EPS 13.68 16.50 16.48 18.01 27.31 24.22 25.37 -9.77%
DPS 17.99 17.99 17.98 14.98 18.00 18.00 19.50 -1.33%
NAPS 1.4498 1.468 1.4977 1.511 1.4908 1.3913 1.3306 1.43%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.41 2.40 2.45 2.37 2.54 3.28 3.50 -
P/RPS 3.01 1.77 1.77 1.72 1.75 2.27 2.44 3.55%
P/EPS 17.61 14.52 14.84 13.16 9.30 13.56 13.80 4.14%
EY 5.68 6.89 6.74 7.60 10.75 7.38 7.25 -3.98%
DY 7.47 7.50 7.35 6.33 7.09 5.49 5.57 5.00%
P/NAPS 1.66 1.63 1.63 1.57 1.70 2.36 2.63 -7.37%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 24/05/16 19/05/15 21/05/14 22/05/13 23/05/12 26/05/11 -
Price 2.48 2.39 2.41 2.59 2.61 3.22 3.35 -
P/RPS 3.10 1.76 1.74 1.88 1.80 2.23 2.34 4.79%
P/EPS 18.12 14.46 14.60 14.39 9.56 13.31 13.21 5.40%
EY 5.52 6.92 6.85 6.95 10.46 7.51 7.57 -5.12%
DY 7.26 7.53 7.47 5.79 6.90 5.59 5.82 3.74%
P/NAPS 1.71 1.63 1.61 1.72 1.75 2.32 2.52 -6.25%

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