[STAR] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.19%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,079,907 1,087,147 1,074,809 1,069,618 1,067,668 1,063,231 1,057,653 1.39%
PBT 259,648 214,310 223,233 240,403 250,531 258,535 263,685 -1.01%
Tax -58,905 -56,360 -58,611 -63,619 -65,219 -68,291 -68,019 -9.10%
NP 200,743 157,950 164,622 176,784 185,312 190,244 195,666 1.71%
-
NP to SH 208,099 161,427 167,837 178,849 186,665 190,284 192,556 5.28%
-
Tax Rate 22.69% 26.30% 26.26% 26.46% 26.03% 26.41% 25.80% -
Total Cost 879,164 929,197 910,187 892,834 882,356 872,987 861,987 1.31%
-
Net Worth 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 1,019,496 1,041,552 6.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 132,934 132,932 132,932 132,941 132,941 132,941 132,941 -0.00%
Div Payout % 63.88% 82.35% 79.20% 74.33% 71.22% 69.87% 69.04% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 1,019,496 1,041,552 6.00%
NOSH 738,456 739,137 738,597 739,271 738,433 738,765 738,689 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.59% 14.53% 15.32% 16.53% 17.36% 17.89% 18.50% -
ROE 18.30% 15.49% 15.56% 17.40% 17.55% 18.66% 18.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.24 147.08 145.52 144.69 144.59 143.92 143.18 1.41%
EPS 28.18 21.84 22.72 24.19 25.28 25.76 26.07 5.30%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 18.00 0.00%
NAPS 1.54 1.41 1.46 1.39 1.44 1.38 1.41 6.02%
Adjusted Per Share Value based on latest NOSH - 739,271
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.22 147.20 145.53 144.82 144.56 143.96 143.20 1.39%
EPS 28.18 21.86 22.72 24.22 25.27 25.76 26.07 5.30%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 18.00 0.00%
NAPS 1.5398 1.4111 1.4601 1.3913 1.4397 1.3804 1.4102 6.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.58 3.16 3.18 3.28 3.15 3.15 3.40 -
P/RPS 1.76 2.15 2.19 2.27 2.18 2.19 2.37 -17.92%
P/EPS 9.16 14.47 13.99 13.56 12.46 12.23 13.04 -20.89%
EY 10.92 6.91 7.15 7.38 8.02 8.18 7.67 26.42%
DY 6.98 5.70 5.66 5.49 5.71 5.71 5.29 20.19%
P/NAPS 1.68 2.24 2.18 2.36 2.19 2.28 2.41 -21.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 -
Price 2.56 3.01 3.18 3.22 3.26 3.17 3.35 -
P/RPS 1.75 2.05 2.19 2.23 2.25 2.20 2.34 -17.53%
P/EPS 9.08 13.78 13.99 13.31 12.90 12.31 12.85 -20.58%
EY 11.01 7.26 7.15 7.51 7.75 8.13 7.78 25.91%
DY 7.03 5.98 5.66 5.59 5.52 5.68 5.37 19.57%
P/NAPS 1.66 2.13 2.18 2.32 2.26 2.30 2.38 -21.26%

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