[STAR] QoQ TTM 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- 9.23%
YoY- -8.53%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,019,020 1,019,139 1,011,817 1,020,031 1,013,737 1,022,022 1,039,058 -1.28%
PBT 170,073 142,028 159,515 169,370 153,421 181,681 190,924 -7.40%
Tax -39,464 -39,260 -44,797 -48,880 -41,388 -49,500 -48,130 -12.36%
NP 130,609 102,768 114,718 120,490 112,033 132,181 142,794 -5.75%
-
NP to SH 132,956 104,960 115,617 121,704 111,416 134,138 143,890 -5.11%
-
Tax Rate 23.20% 27.64% 28.08% 28.86% 26.98% 27.25% 25.21% -
Total Cost 888,411 916,371 897,099 899,541 901,704 889,841 896,264 -0.58%
-
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 132,899 132,875 132,875 132,808 132,808 132,785 132,785 0.05%
Div Payout % 99.96% 126.60% 114.93% 109.12% 119.20% 98.99% 92.28% -
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 12.82% 10.08% 11.34% 11.81% 11.05% 12.93% 13.74% -
ROE 11.54% 9.47% 10.17% 11.00% 9.74% 11.97% 12.51% -
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 137.99 137.96 137.07 138.32 137.32 138.57 140.90 -1.37%
EPS 18.00 14.21 15.66 16.50 15.09 18.19 19.51 -5.21%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 18.00 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 137.97 137.99 137.00 138.11 137.26 138.38 140.69 -1.28%
EPS 18.00 14.21 15.65 16.48 15.09 18.16 19.48 -5.11%
DPS 17.99 17.99 17.99 17.98 17.98 17.98 17.98 0.03%
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 1.70 1.77 1.80 1.77 1.68 1.85 1.89 -6.80%
P/EPS 13.00 17.17 15.77 14.84 15.31 14.08 13.63 -3.09%
EY 7.69 5.82 6.34 6.74 6.53 7.10 7.34 3.14%
DY 7.69 7.38 7.29 7.35 7.79 7.03 6.77 8.84%
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 1.73 1.74 1.76 1.74 1.82 1.66 1.85 -4.36%
P/EPS 13.27 16.89 15.39 14.60 16.56 12.65 13.32 -0.24%
EY 7.53 5.92 6.50 6.85 6.04 7.91 7.50 0.26%
DY 7.53 7.50 7.47 7.47 7.20 7.83 6.92 5.77%
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