[STAR] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.91%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,030,263 1,022,423 1,070,549 1,079,907 1,087,147 1,074,809 1,069,618 -2.46%
PBT 244,531 232,394 249,848 259,648 214,310 223,233 240,403 1.14%
Tax -54,991 -55,660 -55,789 -58,905 -56,360 -58,611 -63,619 -9.25%
NP 189,540 176,734 194,059 200,743 157,950 164,622 176,784 4.74%
-
NP to SH 195,779 186,027 201,730 208,099 161,427 167,837 178,849 6.20%
-
Tax Rate 22.49% 23.95% 22.33% 22.69% 26.30% 26.26% 26.46% -
Total Cost 840,723 845,689 876,490 879,164 929,197 910,187 892,834 -3.92%
-
Net Worth 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 5.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 110,707 110,707 132,934 132,934 132,932 132,932 132,941 -11.47%
Div Payout % 56.55% 59.51% 65.90% 63.88% 82.35% 79.20% 74.33% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 5.99%
NOSH 737,822 737,441 738,951 738,456 739,137 738,597 739,271 -0.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.40% 17.29% 18.13% 18.59% 14.53% 15.32% 16.53% -
ROE 17.46% 16.60% 18.32% 18.30% 15.49% 15.56% 17.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 139.64 138.64 144.87 146.24 147.08 145.52 144.69 -2.33%
EPS 26.53 25.23 27.30 28.18 21.84 22.72 24.19 6.34%
DPS 15.00 15.00 18.00 18.00 18.00 18.00 18.00 -11.43%
NAPS 1.52 1.52 1.49 1.54 1.41 1.46 1.39 6.13%
Adjusted Per Share Value based on latest NOSH - 738,456
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 139.50 138.43 144.95 146.22 147.20 145.53 144.82 -2.46%
EPS 26.51 25.19 27.31 28.18 21.86 22.72 24.22 6.20%
DPS 14.99 14.99 18.00 18.00 18.00 18.00 18.00 -11.47%
NAPS 1.5185 1.5177 1.4908 1.5398 1.4111 1.4601 1.3913 6.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.40 2.78 2.54 2.58 3.16 3.18 3.28 -
P/RPS 1.72 2.01 1.75 1.76 2.15 2.19 2.27 -16.87%
P/EPS 9.04 11.02 9.30 9.16 14.47 13.99 13.56 -23.66%
EY 11.06 9.07 10.75 10.92 6.91 7.15 7.38 30.92%
DY 6.25 5.40 7.09 6.98 5.70 5.66 5.49 9.01%
P/NAPS 1.58 1.83 1.70 1.68 2.24 2.18 2.36 -23.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 -
Price 2.52 2.76 2.61 2.56 3.01 3.18 3.22 -
P/RPS 1.80 1.99 1.80 1.75 2.05 2.19 2.23 -13.29%
P/EPS 9.50 10.94 9.56 9.08 13.78 13.99 13.31 -20.11%
EY 10.53 9.14 10.46 11.01 7.26 7.15 7.51 25.24%
DY 5.95 5.43 6.90 7.03 5.98 5.66 5.59 4.24%
P/NAPS 1.66 1.82 1.75 1.66 2.13 2.18 2.32 -19.98%

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