[STAR] QoQ Annualized 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- 40.62%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 981,542 943,874 882,472 1,079,907 1,047,734 1,058,842 919,904 4.41%
PBT 176,034 152,188 139,964 259,648 196,190 206,696 179,164 -1.16%
Tax -49,290 -49,846 -48,612 -58,906 -54,509 -56,336 -61,076 -13.30%
NP 126,744 102,342 91,352 200,742 141,681 150,360 118,088 4.82%
-
NP to SH 131,562 109,248 104,340 208,099 147,989 153,392 129,816 0.89%
-
Tax Rate 28.00% 32.75% 34.73% 22.69% 27.78% 27.26% 34.09% -
Total Cost 854,798 841,532 791,120 879,165 906,053 908,482 801,816 4.35%
-
Net Worth 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 6.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 59,040 88,579 - 132,923 88,616 132,998 - -
Div Payout % 44.88% 81.08% - 63.88% 59.88% 86.71% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 6.01%
NOSH 738,010 738,162 738,951 738,463 738,469 738,882 739,271 -0.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.91% 10.84% 10.35% 18.59% 13.52% 14.20% 12.84% -
ROE 11.73% 9.74% 9.48% 18.30% 14.21% 14.22% 12.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.00 127.87 119.42 146.24 141.88 143.30 124.43 4.53%
EPS 17.83 14.80 14.12 28.18 20.04 20.76 17.56 1.02%
DPS 8.00 12.00 0.00 18.00 12.00 18.00 0.00 -
NAPS 1.52 1.52 1.49 1.54 1.41 1.46 1.39 6.13%
Adjusted Per Share Value based on latest NOSH - 738,456
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 132.90 127.80 119.49 146.22 141.86 143.37 124.55 4.41%
EPS 17.81 14.79 14.13 28.18 20.04 20.77 17.58 0.86%
DPS 7.99 11.99 0.00 18.00 12.00 18.01 0.00 -
NAPS 1.5189 1.5192 1.4908 1.5398 1.4098 1.4606 1.3913 6.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.40 2.78 2.54 2.58 3.16 3.18 3.28 -
P/RPS 1.80 2.17 2.13 1.76 2.23 2.22 2.64 -22.51%
P/EPS 13.46 18.78 17.99 9.16 15.77 15.32 18.68 -19.61%
EY 7.43 5.32 5.56 10.92 6.34 6.53 5.35 24.45%
DY 3.33 4.32 0.00 6.98 3.80 5.66 0.00 -
P/NAPS 1.58 1.83 1.70 1.68 2.24 2.18 2.36 -23.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 -
Price 2.52 2.76 2.61 2.56 3.01 3.18 3.22 -
P/RPS 1.89 2.16 2.19 1.75 2.12 2.22 2.59 -18.93%
P/EPS 14.14 18.65 18.48 9.08 15.02 15.32 18.34 -15.90%
EY 7.07 5.36 5.41 11.01 6.66 6.53 5.45 18.92%
DY 3.17 4.35 0.00 7.03 3.99 5.66 0.00 -
P/NAPS 1.66 1.82 1.75 1.66 2.13 2.18 2.32 -19.98%

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