[STAR] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 19.45%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 636,076 646,882 794,924 1,019,020 984,334 967,490 869,736 -18.78%
PBT 110,058 126,222 89,512 170,073 146,304 161,052 150,400 -18.74%
Tax -9,937 -25,664 -30,076 -39,464 -41,560 -46,584 -54,720 -67.83%
NP 100,121 100,558 59,436 130,609 104,744 114,468 95,680 3.06%
-
NP to SH 93,960 118,330 61,956 132,956 111,304 119,678 106,188 -7.81%
-
Tax Rate 9.03% 20.33% 33.60% 23.20% 28.41% 28.92% 36.38% -
Total Cost 535,954 546,324 735,488 888,411 879,590 853,022 774,056 -21.68%
-
Net Worth 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 -1.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 88,548 132,789 - 132,808 88,570 132,811 - -
Div Payout % 94.24% 112.22% - 99.89% 79.58% 110.97% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 -1.29%
NOSH 737,905 737,718 737,571 737,824 738,090 737,842 737,416 0.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.74% 15.55% 7.48% 12.82% 10.64% 11.83% 11.00% -
ROE 8.66% 10.42% 5.71% 11.55% 10.05% 10.53% 9.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.20 87.69 107.78 138.11 133.36 131.12 117.94 -18.81%
EPS 12.73 16.04 8.40 18.02 15.08 16.22 14.40 -7.86%
DPS 12.00 18.00 0.00 18.00 12.00 18.00 0.00 -
NAPS 1.47 1.54 1.47 1.56 1.50 1.54 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 738,477
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.12 87.59 107.63 137.97 133.28 131.00 117.76 -18.78%
EPS 12.72 16.02 8.39 18.00 15.07 16.20 14.38 -7.83%
DPS 11.99 17.98 0.00 17.98 11.99 17.98 0.00 -
NAPS 1.4687 1.5382 1.468 1.5584 1.499 1.5385 1.4977 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.51 2.61 2.40 2.34 2.44 2.47 2.45 -
P/RPS 2.91 2.98 2.23 1.69 1.83 1.88 2.08 25.01%
P/EPS 19.71 16.27 28.57 12.99 16.18 15.23 17.01 10.29%
EY 5.07 6.15 3.50 7.70 6.18 6.57 5.88 -9.38%
DY 4.78 6.90 0.00 7.69 4.92 7.29 0.00 -
P/NAPS 1.71 1.69 1.63 1.50 1.63 1.60 1.63 3.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 -
Price 2.43 2.59 2.39 2.39 2.40 2.41 2.41 -
P/RPS 2.82 2.95 2.22 1.73 1.80 1.84 2.04 24.01%
P/EPS 19.08 16.15 28.45 13.26 15.92 14.86 16.74 9.08%
EY 5.24 6.19 3.51 7.54 6.28 6.73 5.98 -8.40%
DY 4.94 6.95 0.00 7.53 5.00 7.47 0.00 -
P/NAPS 1.65 1.68 1.63 1.53 1.60 1.56 1.61 1.64%

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