[STAR] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 136.32%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 483,745 485,665 471,937 529,421 522,280 526,327 415,569 2.56%
PBT 80,526 74,432 76,094 103,348 130,646 125,768 72,740 1.70%
Tax -23,292 -19,883 -24,923 -28,168 -34,776 -35,396 -20,092 2.49%
NP 57,234 54,549 51,171 75,180 95,870 90,372 52,648 1.40%
-
NP to SH 59,839 55,638 54,624 76,696 95,524 87,909 51,125 2.65%
-
Tax Rate 28.92% 26.71% 32.75% 27.26% 26.62% 28.14% 27.62% -
Total Cost 426,511 431,116 420,766 454,241 426,410 435,955 362,921 2.72%
-
Net Worth 1,136,276 1,151,130 1,122,006 1,078,768 1,040,872 1,270,617 1,219,020 -1.16%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 66,405 66,411 44,289 66,499 66,438 77,566 77,574 -2.55%
Div Payout % 110.97% 119.36% 81.08% 86.71% 69.55% 88.24% 151.73% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,136,276 1,151,130 1,122,006 1,078,768 1,040,872 1,270,617 1,219,020 -1.16%
NOSH 737,842 737,904 738,162 738,882 738,207 738,731 738,800 -0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.83% 11.23% 10.84% 14.20% 18.36% 17.17% 12.67% -
ROE 5.27% 4.83% 4.87% 7.11% 9.18% 6.92% 4.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.56 65.82 63.93 71.65 70.75 71.25 56.25 2.58%
EPS 8.11 7.54 7.40 10.38 12.94 11.90 6.92 2.67%
DPS 9.00 9.00 6.00 9.00 9.00 10.50 10.50 -2.53%
NAPS 1.54 1.56 1.52 1.46 1.41 1.72 1.65 -1.14%
Adjusted Per Share Value based on latest NOSH - 738,597
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.50 65.76 63.90 71.68 70.72 71.26 56.27 2.56%
EPS 8.10 7.53 7.40 10.38 12.93 11.90 6.92 2.65%
DPS 8.99 8.99 6.00 9.00 9.00 10.50 10.50 -2.55%
NAPS 1.5385 1.5586 1.5192 1.4606 1.4093 1.7204 1.6505 -1.16%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.47 2.66 2.78 3.18 3.40 3.45 3.10 -
P/RPS 3.77 4.04 4.35 4.44 4.81 4.84 5.51 -6.12%
P/EPS 30.46 35.28 37.57 30.64 26.28 28.99 44.80 -6.22%
EY 3.28 2.83 2.66 3.26 3.81 3.45 2.23 6.63%
DY 3.64 3.38 2.16 2.83 2.65 3.04 3.39 1.19%
P/NAPS 1.60 1.71 1.83 2.18 2.41 2.01 1.88 -2.65%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 18/08/14 14/08/13 16/08/12 18/08/11 17/08/10 30/07/09 -
Price 2.41 2.60 2.76 3.18 3.35 3.56 3.24 -
P/RPS 3.68 3.95 4.32 4.44 4.73 5.00 5.76 -7.19%
P/EPS 29.72 34.48 37.30 30.64 25.89 29.92 46.82 -7.29%
EY 3.37 2.90 2.68 3.26 3.86 3.34 2.14 7.85%
DY 3.73 3.46 2.17 2.83 2.69 2.95 3.24 2.37%
P/NAPS 1.56 1.67 1.82 2.18 2.38 2.07 1.96 -3.73%

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