[STAR] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -49.86%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,025,330 981,542 943,874 882,472 1,079,907 1,047,734 1,058,842 -2.11%
PBT 192,586 176,034 152,188 139,964 259,648 196,190 206,696 -4.59%
Tax -53,170 -49,290 -49,846 -48,612 -58,906 -54,509 -56,336 -3.77%
NP 139,416 126,744 102,342 91,352 200,742 141,681 150,360 -4.90%
-
NP to SH 142,876 131,562 109,248 104,340 208,099 147,989 153,392 -4.61%
-
Tax Rate 27.61% 28.00% 32.75% 34.73% 22.69% 27.78% 27.26% -
Total Cost 885,914 854,798 841,532 791,120 879,165 906,053 908,482 -1.65%
-
Net Worth 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 5.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 110,699 59,040 88,579 - 132,923 88,616 132,998 -11.48%
Div Payout % 77.48% 44.88% 81.08% - 63.88% 59.88% 86.71% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 5.30%
NOSH 737,995 738,010 738,162 738,951 738,463 738,469 738,882 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.60% 12.91% 10.84% 10.35% 18.59% 13.52% 14.20% -
ROE 12.25% 11.73% 9.74% 9.48% 18.30% 14.21% 14.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.93 133.00 127.87 119.42 146.24 141.88 143.30 -2.03%
EPS 19.36 17.83 14.80 14.12 28.18 20.04 20.76 -4.53%
DPS 15.00 8.00 12.00 0.00 18.00 12.00 18.00 -11.41%
NAPS 1.58 1.52 1.52 1.49 1.54 1.41 1.46 5.39%
Adjusted Per Share Value based on latest NOSH - 738,951
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.83 132.90 127.80 119.49 146.22 141.86 143.37 -2.11%
EPS 19.35 17.81 14.79 14.13 28.18 20.04 20.77 -4.59%
DPS 14.99 7.99 11.99 0.00 18.00 12.00 18.01 -11.48%
NAPS 1.5788 1.5189 1.5192 1.4908 1.5398 1.4098 1.4606 5.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.23 2.40 2.78 2.54 2.58 3.16 3.18 -
P/RPS 1.61 1.80 2.17 2.13 1.76 2.23 2.22 -19.23%
P/EPS 11.52 13.46 18.78 17.99 9.16 15.77 15.32 -17.26%
EY 8.68 7.43 5.32 5.56 10.92 6.34 6.53 20.83%
DY 6.73 3.33 4.32 0.00 6.98 3.80 5.66 12.20%
P/NAPS 1.41 1.58 1.83 1.70 1.68 2.24 2.18 -25.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 -
Price 2.24 2.52 2.76 2.61 2.56 3.01 3.18 -
P/RPS 1.61 1.89 2.16 2.19 1.75 2.12 2.22 -19.23%
P/EPS 11.57 14.14 18.65 18.48 9.08 15.02 15.32 -17.02%
EY 8.64 7.07 5.36 5.41 11.01 6.66 6.53 20.46%
DY 6.70 3.17 4.35 0.00 7.03 3.99 5.66 11.86%
P/NAPS 1.42 1.66 1.82 1.75 1.66 2.13 2.18 -24.79%

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