[STAR] QoQ Annualized Quarter 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- -30.46%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,079,907 1,047,734 1,058,842 919,904 1,067,668 1,021,762 1,044,560 2.23%
PBT 259,648 196,190 206,696 179,164 250,531 244,485 261,292 -0.41%
Tax -58,906 -54,509 -56,336 -61,076 -65,219 -66,321 -69,552 -10.43%
NP 200,742 141,681 150,360 118,088 185,312 178,164 191,740 3.09%
-
NP to SH 208,099 147,989 153,392 129,816 186,665 181,640 191,048 5.83%
-
Tax Rate 22.69% 27.78% 27.26% 34.09% 26.03% 27.13% 26.62% -
Total Cost 879,165 906,053 908,482 801,816 882,356 843,598 852,820 2.03%
-
Net Worth 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 6.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 132,923 88,616 132,998 - 132,910 88,604 132,877 0.02%
Div Payout % 63.88% 59.88% 86.71% - 71.20% 48.78% 69.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 6.05%
NOSH 738,463 738,469 738,882 739,271 738,390 738,373 738,207 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.59% 13.52% 14.20% 12.84% 17.36% 17.44% 18.36% -
ROE 18.30% 14.21% 14.22% 12.63% 17.56% 17.83% 18.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.24 141.88 143.30 124.43 144.59 138.38 141.50 2.21%
EPS 28.18 20.04 20.76 17.56 25.28 24.60 25.88 5.81%
DPS 18.00 12.00 18.00 0.00 18.00 12.00 18.00 0.00%
NAPS 1.54 1.41 1.46 1.39 1.44 1.38 1.41 6.02%
Adjusted Per Share Value based on latest NOSH - 739,271
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.22 141.86 143.37 124.55 144.56 138.34 141.43 2.23%
EPS 28.18 20.04 20.77 17.58 25.27 24.59 25.87 5.84%
DPS 18.00 12.00 18.01 0.00 18.00 12.00 17.99 0.03%
NAPS 1.5398 1.4098 1.4606 1.3913 1.4397 1.3796 1.4093 6.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.58 3.16 3.18 3.28 3.15 3.15 3.40 -
P/RPS 1.76 2.23 2.22 2.64 2.18 2.28 2.40 -18.60%
P/EPS 9.16 15.77 15.32 18.68 12.46 12.80 13.14 -21.29%
EY 10.92 6.34 6.53 5.35 8.03 7.81 7.61 27.08%
DY 6.98 3.80 5.66 0.00 5.71 3.81 5.29 20.19%
P/NAPS 1.68 2.24 2.18 2.36 2.19 2.28 2.41 -21.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 -
Price 2.56 3.01 3.18 3.22 3.26 3.17 3.35 -
P/RPS 1.75 2.12 2.22 2.59 2.25 2.29 2.37 -18.23%
P/EPS 9.08 15.02 15.32 18.34 12.90 12.89 12.94 -20.95%
EY 11.01 6.66 6.53 5.45 7.75 7.76 7.73 26.45%
DY 7.03 3.99 5.66 0.00 5.52 3.79 5.37 19.57%
P/NAPS 1.66 2.13 2.18 2.32 2.26 2.30 2.38 -21.26%

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