[STAR] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -16.94%
YoY- -22.02%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,019,139 1,011,817 1,020,031 1,013,737 1,022,022 1,039,058 1,015,852 0.21%
PBT 142,028 159,515 169,370 153,421 181,681 190,924 179,246 -14.35%
Tax -39,260 -44,797 -48,880 -41,388 -49,500 -48,130 -47,205 -11.55%
NP 102,768 114,718 120,490 112,033 132,181 142,794 132,041 -15.37%
-
NP to SH 104,960 115,617 121,704 111,416 134,138 143,890 133,050 -14.61%
-
Tax Rate 27.64% 28.08% 28.86% 26.98% 27.25% 25.21% 26.34% -
Total Cost 916,371 897,099 899,541 901,704 889,841 896,264 883,811 2.43%
-
Net Worth 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 -0.47%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 132,875 132,875 132,808 132,808 132,785 132,785 110,663 12.95%
Div Payout % 126.60% 114.93% 109.12% 119.20% 98.99% 92.28% 83.17% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 -0.47%
NOSH 738,718 738,181 737,416 738,213 737,548 737,434 739,045 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.08% 11.34% 11.81% 11.05% 12.93% 13.74% 13.00% -
ROE 9.47% 10.17% 11.00% 9.74% 11.97% 12.51% 11.92% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 137.96 137.07 138.32 137.32 138.57 140.90 137.45 0.24%
EPS 14.21 15.66 16.50 15.09 18.19 19.51 18.00 -14.57%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 15.00 12.91%
NAPS 1.50 1.54 1.50 1.55 1.52 1.56 1.51 -0.44%
Adjusted Per Share Value based on latest NOSH - 738,213
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 137.99 137.00 138.11 137.26 138.38 140.69 137.54 0.21%
EPS 14.21 15.65 16.48 15.09 18.16 19.48 18.01 -14.60%
DPS 17.99 17.99 17.98 17.98 17.98 17.98 14.98 12.97%
NAPS 1.5003 1.5392 1.4977 1.5493 1.5179 1.5576 1.511 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.44 2.47 2.45 2.31 2.56 2.66 2.37 -
P/RPS 1.77 1.80 1.77 1.68 1.85 1.89 1.72 1.92%
P/EPS 17.17 15.77 14.84 15.31 14.08 13.63 13.16 19.38%
EY 5.82 6.34 6.74 6.53 7.10 7.34 7.60 -16.28%
DY 7.38 7.29 7.35 7.79 7.03 6.77 6.33 10.76%
P/NAPS 1.63 1.60 1.63 1.49 1.68 1.71 1.57 2.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 -
Price 2.40 2.41 2.41 2.50 2.30 2.60 2.59 -
P/RPS 1.74 1.76 1.74 1.82 1.66 1.85 1.88 -5.02%
P/EPS 16.89 15.39 14.60 16.56 12.65 13.32 14.39 11.25%
EY 5.92 6.50 6.85 6.04 7.91 7.50 6.95 -10.13%
DY 7.50 7.47 7.47 7.20 7.83 6.92 5.79 18.81%
P/NAPS 1.60 1.56 1.61 1.61 1.51 1.67 1.72 -4.70%

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