[STAR] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.02%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 785,801 529,421 229,976 1,067,668 766,322 522,280 228,026 127.63%
PBT 147,143 103,348 44,791 250,531 183,364 130,646 54,919 92.55%
Tax -40,882 -28,168 -15,269 -65,219 -49,741 -34,776 -16,869 80.13%
NP 106,261 75,180 29,522 185,312 133,623 95,870 38,050 97.94%
-
NP to SH 110,992 76,696 32,454 186,665 136,230 95,524 40,270 96.21%
-
Tax Rate 27.78% 27.26% 34.09% 26.03% 27.13% 26.62% 30.72% -
Total Cost 679,540 454,241 200,454 882,356 632,699 426,410 189,976 133.34%
-
Net Worth 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 982,735 3.91%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 66,462 66,499 - 132,910 66,453 66,438 - -
Div Payout % 59.88% 86.71% - 71.20% 48.78% 69.55% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 982,735 3.91%
NOSH 738,469 738,882 739,271 738,390 738,373 738,207 738,899 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.52% 14.20% 12.84% 17.36% 17.44% 18.36% 16.69% -
ROE 10.66% 7.11% 3.16% 17.56% 13.37% 9.18% 4.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 106.41 71.65 31.11 144.59 103.79 70.75 30.86 127.72%
EPS 15.03 10.38 4.39 25.28 18.45 12.94 5.45 96.29%
DPS 9.00 9.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 1.41 1.46 1.39 1.44 1.38 1.41 1.33 3.95%
Adjusted Per Share Value based on latest NOSH - 738,433
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 106.40 71.68 31.14 144.56 103.76 70.72 30.87 127.66%
EPS 15.03 10.38 4.39 25.27 18.45 12.93 5.45 96.29%
DPS 9.00 9.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 1.4098 1.4606 1.3913 1.4397 1.3796 1.4093 1.3306 3.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.16 3.18 3.28 3.15 3.15 3.40 3.50 -
P/RPS 2.97 4.44 10.54 2.18 3.04 4.81 11.34 -58.96%
P/EPS 21.02 30.64 74.72 12.46 17.07 26.28 64.22 -52.40%
EY 4.76 3.26 1.34 8.03 5.86 3.81 1.56 109.94%
DY 2.85 2.83 0.00 5.71 2.86 2.65 0.00 -
P/NAPS 2.24 2.18 2.36 2.19 2.28 2.41 2.63 -10.12%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 26/05/11 -
Price 3.01 3.18 3.22 3.26 3.17 3.35 3.35 -
P/RPS 2.83 4.44 10.35 2.25 3.05 4.73 10.86 -59.10%
P/EPS 20.03 30.64 73.35 12.90 17.18 25.89 61.47 -52.55%
EY 4.99 3.26 1.36 7.75 5.82 3.86 1.63 110.40%
DY 2.99 2.83 0.00 5.52 2.84 2.69 0.00 -
P/NAPS 2.13 2.18 2.32 2.26 2.30 2.38 2.52 -10.57%

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