[STAR] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 23.58%
YoY- 63.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 280,769 254,506 266,311 217,434 280,888 247,184 274,525 1.50%
PBT 60,345 29,202 42,926 37,600 32,300 46,689 52,781 9.31%
Tax -8,294 -7,878 -9,612 -13,680 -8,090 -13,415 -13,695 -28.35%
NP 52,051 21,324 33,314 23,920 24,210 33,274 39,086 20.97%
-
NP to SH 49,478 23,639 33,292 26,547 21,482 34,296 39,379 16.39%
-
Tax Rate 13.74% 26.98% 22.39% 36.38% 25.05% 28.73% 25.95% -
Total Cost 228,718 233,182 232,997 193,514 256,678 213,910 235,439 -1.90%
-
Net Worth 1,152,025 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 0.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 66,462 - 66,436 - 66,439 - 66,369 0.09%
Div Payout % 134.33% - 199.56% - 309.28% - 168.54% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,152,025 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 0.09%
NOSH 738,477 738,718 738,181 737,416 738,213 737,548 737,434 0.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.54% 8.38% 12.51% 11.00% 8.62% 13.46% 14.24% -
ROE 4.29% 2.13% 2.93% 2.40% 1.88% 3.06% 3.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.02 34.45 36.08 29.49 38.05 33.51 37.23 1.40%
EPS 6.70 3.20 4.51 3.60 2.91 4.65 5.34 16.28%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.56 1.50 1.54 1.50 1.55 1.52 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 737,416
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.02 34.46 36.06 29.44 38.03 33.47 37.17 1.51%
EPS 6.70 3.20 4.51 3.59 2.91 4.64 5.33 16.42%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 8.99 0.07%
NAPS 1.5598 1.5003 1.5392 1.4977 1.5493 1.5179 1.5576 0.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.34 2.44 2.47 2.45 2.31 2.56 2.66 -
P/RPS 6.15 7.08 6.85 8.31 6.07 7.64 7.15 -9.53%
P/EPS 34.93 76.25 54.77 68.06 79.38 55.05 49.81 -21.01%
EY 2.86 1.31 1.83 1.47 1.26 1.82 2.01 26.42%
DY 3.85 0.00 3.64 0.00 3.90 0.00 3.38 9.04%
P/NAPS 1.50 1.63 1.60 1.63 1.49 1.68 1.71 -8.34%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 -
Price 2.39 2.40 2.41 2.41 2.50 2.30 2.60 -
P/RPS 6.29 6.97 6.68 8.17 6.57 6.86 6.98 -6.68%
P/EPS 35.67 75.00 53.44 66.94 85.91 49.46 48.69 -18.68%
EY 2.80 1.33 1.87 1.49 1.16 2.02 2.05 23.03%
DY 3.77 0.00 3.73 0.00 3.60 0.00 3.46 5.87%
P/NAPS 1.53 1.60 1.56 1.61 1.61 1.51 1.67 -5.65%

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