[STAR] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.0%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 399,518 521,856 636,076 984,334 977,132 981,542 1,047,734 -14.83%
PBT 29,724 303,294 110,058 146,304 161,494 176,034 196,190 -26.97%
Tax -10,506 22,765 -9,937 -41,560 -44,397 -49,290 -54,509 -23.98%
NP 19,217 326,060 100,121 104,744 117,097 126,744 141,681 -28.30%
-
NP to SH 19,100 327,257 93,960 111,304 119,912 131,562 147,989 -28.90%
-
Tax Rate 35.35% -7.51% 9.03% 28.41% 27.49% 28.00% 27.78% -
Total Cost 380,301 195,796 535,954 879,590 860,034 854,798 906,053 -13.46%
-
Net Worth 841,178 1,025,754 1,084,721 1,107,135 1,121,408 1,121,775 1,041,242 -3.49%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 354,217 88,548 88,570 88,532 59,040 88,616 -
Div Payout % - 108.24% 94.24% 79.58% 73.83% 44.88% 59.88% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 841,178 1,025,754 1,084,721 1,107,135 1,121,408 1,121,775 1,041,242 -3.49%
NOSH 738,563 737,952 737,905 738,090 737,768 738,010 738,469 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.81% 62.48% 15.74% 10.64% 11.98% 12.91% 13.52% -
ROE 2.27% 31.90% 8.66% 10.05% 10.69% 11.73% 14.21% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.14 70.72 86.20 133.36 132.44 133.00 141.88 -14.82%
EPS 2.59 44.35 12.73 15.08 16.25 17.83 20.04 -28.88%
DPS 0.00 48.00 12.00 12.00 12.00 8.00 12.00 -
NAPS 1.14 1.39 1.47 1.50 1.52 1.52 1.41 -3.47%
Adjusted Per Share Value based on latest NOSH - 738,718
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.09 70.66 86.12 133.28 132.30 132.90 141.86 -14.83%
EPS 2.59 44.31 12.72 15.07 16.24 17.81 20.04 -28.88%
DPS 0.00 47.96 11.99 11.99 11.99 7.99 12.00 -
NAPS 1.1389 1.3889 1.4687 1.499 1.5184 1.5189 1.4098 -3.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.795 1.71 2.51 2.44 2.56 2.40 3.16 -
P/RPS 1.47 2.42 2.91 1.83 1.93 1.80 2.23 -6.70%
P/EPS 30.71 3.86 19.71 16.18 15.75 13.46 15.77 11.74%
EY 3.26 25.93 5.07 6.18 6.35 7.43 6.34 -10.48%
DY 0.00 28.07 4.78 4.92 4.69 3.33 3.80 -
P/NAPS 0.70 1.23 1.71 1.63 1.68 1.58 2.24 -17.61%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 20/11/17 21/11/16 16/11/15 19/11/14 20/11/13 21/11/12 -
Price 0.75 1.37 2.43 2.40 2.30 2.52 3.01 -
P/RPS 1.39 1.94 2.82 1.80 1.74 1.89 2.12 -6.79%
P/EPS 28.97 3.09 19.08 15.92 14.15 14.14 15.02 11.56%
EY 3.45 32.37 5.24 6.28 7.07 7.07 6.66 -10.37%
DY 0.00 35.04 4.94 5.00 5.22 3.17 3.99 -
P/NAPS 0.66 0.99 1.65 1.60 1.51 1.66 2.13 -17.73%

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