[STAR] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.02%
YoY- -31.34%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 671,261 1,019,020 1,013,737 1,025,330 1,079,907 1,067,668 1,061,700 -7.35%
PBT 122,116 170,073 153,421 192,586 259,648 250,531 258,807 -11.75%
Tax -20,644 -39,464 -41,388 -53,170 -58,905 -65,219 -68,639 -18.13%
NP 101,472 130,609 112,033 139,416 200,743 185,312 190,168 -9.93%
-
NP to SH 109,911 132,956 111,416 142,876 208,099 186,665 184,941 -8.30%
-
Tax Rate 16.91% 23.20% 26.98% 27.61% 22.69% 26.03% 26.52% -
Total Cost 569,789 888,411 901,704 885,914 879,164 882,356 871,532 -6.83%
-
Net Worth 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 1,063,344 1,011,666 1.85%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 132,872 132,899 132,808 110,663 132,934 132,941 144,023 -1.33%
Div Payout % 120.89% 99.96% 119.20% 77.45% 63.88% 71.22% 77.88% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 1,063,344 1,011,666 1.85%
NOSH 738,595 738,477 738,213 737,963 738,456 738,433 738,442 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.12% 12.82% 11.05% 13.60% 18.59% 17.36% 17.91% -
ROE 9.73% 11.54% 9.74% 12.25% 18.30% 17.55% 18.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.88 137.99 137.32 138.94 146.24 144.59 143.78 -7.35%
EPS 14.88 18.00 15.09 19.36 28.18 25.28 25.04 -8.30%
DPS 18.00 18.00 18.00 15.00 18.00 18.00 19.50 -1.32%
NAPS 1.53 1.56 1.55 1.58 1.54 1.44 1.37 1.85%
Adjusted Per Share Value based on latest NOSH - 737,963
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.89 137.97 137.26 138.83 146.22 144.56 143.75 -7.34%
EPS 14.88 18.00 15.09 19.35 28.18 25.27 25.04 -8.30%
DPS 17.99 17.99 17.98 14.98 18.00 18.00 19.50 -1.33%
NAPS 1.5301 1.5598 1.5493 1.5787 1.5398 1.4397 1.3698 1.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.24 2.34 2.31 2.23 2.58 3.15 3.31 -
P/RPS 2.46 1.70 1.68 1.61 1.76 2.18 2.30 1.12%
P/EPS 15.05 13.00 15.31 11.52 9.16 12.46 13.22 2.18%
EY 6.64 7.69 6.53 8.68 10.92 8.02 7.57 -2.15%
DY 8.04 7.69 7.79 6.73 6.98 5.71 5.89 5.31%
P/NAPS 1.46 1.50 1.49 1.41 1.68 2.19 2.42 -8.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 28/02/14 26/02/13 27/02/12 23/02/11 -
Price 2.38 2.39 2.50 2.24 2.56 3.26 3.46 -
P/RPS 2.62 1.73 1.82 1.61 1.75 2.25 2.41 1.40%
P/EPS 15.99 13.27 16.56 11.57 9.08 12.90 13.82 2.45%
EY 6.25 7.53 6.04 8.64 11.01 7.75 7.24 -2.41%
DY 7.56 7.53 7.20 6.70 7.03 5.52 5.64 4.99%
P/NAPS 1.56 1.53 1.61 1.42 1.66 2.26 2.53 -7.73%

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