[STAR] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 183.14%
YoY- 92.54%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 280,769 280,888 289,173 294,106 301,346 296,909 314,541 -1.87%
PBT 60,345 32,300 60,560 112,505 67,167 75,171 77,862 -4.15%
Tax -8,294 -8,090 -16,202 -18,023 -15,478 -18,550 -14,456 -8.83%
NP 52,051 24,210 44,358 94,482 51,689 56,621 63,406 -3.23%
-
NP to SH 49,478 21,482 44,204 97,107 50,435 54,054 60,973 -3.42%
-
Tax Rate 13.74% 25.05% 26.75% 16.02% 23.04% 24.68% 18.57% -
Total Cost 228,718 256,678 244,815 199,624 249,657 240,288 251,135 -1.54%
-
Net Worth 1,152,025 1,144,230 1,165,982 1,137,222 1,063,344 1,011,666 1,254,909 -1.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 66,462 66,439 66,416 66,461 66,459 66,459 77,509 -2.52%
Div Payout % 134.33% 309.28% 150.25% 68.44% 131.77% 122.95% 127.12% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,152,025 1,144,230 1,165,982 1,137,222 1,063,344 1,011,666 1,254,909 -1.41%
NOSH 738,477 738,213 737,963 738,456 738,433 738,442 738,181 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.54% 8.62% 15.34% 32.13% 17.15% 19.07% 20.16% -
ROE 4.29% 1.88% 3.79% 8.54% 4.74% 5.34% 4.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.02 38.05 39.19 39.83 40.81 40.21 42.61 -1.88%
EPS 6.70 2.91 5.99 13.15 6.83 7.32 8.26 -3.42%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 10.50 -2.53%
NAPS 1.56 1.55 1.58 1.54 1.44 1.37 1.70 -1.42%
Adjusted Per Share Value based on latest NOSH - 738,456
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.02 38.03 39.15 39.82 40.80 40.20 42.59 -1.87%
EPS 6.70 2.91 5.99 13.15 6.83 7.32 8.26 -3.42%
DPS 9.00 9.00 8.99 9.00 9.00 9.00 10.49 -2.51%
NAPS 1.5598 1.5493 1.5787 1.5398 1.4397 1.3698 1.6991 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.34 2.31 2.23 2.58 3.15 3.31 3.18 -
P/RPS 6.15 6.07 5.69 6.48 7.72 8.23 7.46 -3.16%
P/EPS 34.93 79.38 37.23 19.62 46.12 45.22 38.50 -1.60%
EY 2.86 1.26 2.69 5.10 2.17 2.21 2.60 1.60%
DY 3.85 3.90 4.04 3.49 2.86 2.72 3.30 2.60%
P/NAPS 1.50 1.49 1.41 1.68 2.19 2.42 1.87 -3.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 26/02/13 27/02/12 23/02/11 11/02/10 -
Price 2.39 2.50 2.24 2.56 3.26 3.46 3.20 -
P/RPS 6.29 6.57 5.72 6.43 7.99 8.61 7.51 -2.91%
P/EPS 35.67 85.91 37.40 19.47 47.73 47.27 38.74 -1.36%
EY 2.80 1.16 2.67 5.14 2.10 2.12 2.58 1.37%
DY 3.77 3.60 4.02 3.52 2.76 2.60 3.28 2.34%
P/NAPS 1.53 1.61 1.42 1.66 2.26 2.53 1.88 -3.37%

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