[STAR] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -16.94%
YoY- -22.02%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 569,710 671,261 1,019,020 1,013,737 1,025,330 1,079,907 1,067,668 -9.93%
PBT 47,142 122,116 170,073 153,421 192,586 259,648 250,531 -24.28%
Tax 21,745 -20,644 -39,464 -41,388 -53,170 -58,905 -65,219 -
NP 68,887 101,472 130,609 112,033 139,416 200,743 185,312 -15.19%
-
NP to SH 90,294 109,911 132,956 111,416 142,876 208,099 186,665 -11.39%
-
Tax Rate -46.13% 16.91% 23.20% 26.98% 27.61% 22.69% 26.03% -
Total Cost 500,823 569,789 888,411 901,704 885,914 879,164 882,356 -8.99%
-
Net Worth 870,693 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 1,063,344 -3.27%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 310,641 132,872 132,899 132,808 110,663 132,934 132,941 15.18%
Div Payout % 344.03% 120.89% 99.96% 119.20% 77.45% 63.88% 71.22% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 870,693 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 1,063,344 -3.27%
NOSH 738,563 738,595 738,477 738,213 737,963 738,456 738,433 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.09% 15.12% 12.82% 11.05% 13.60% 18.59% 17.36% -
ROE 10.37% 9.73% 11.54% 9.74% 12.25% 18.30% 17.55% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 77.21 90.88 137.99 137.32 138.94 146.24 144.59 -9.91%
EPS 12.24 14.88 18.00 15.09 19.36 28.18 25.28 -11.37%
DPS 42.00 18.00 18.00 18.00 15.00 18.00 18.00 15.15%
NAPS 1.18 1.53 1.56 1.55 1.58 1.54 1.44 -3.26%
Adjusted Per Share Value based on latest NOSH - 738,213
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 77.14 90.89 137.97 137.26 138.83 146.22 144.56 -9.93%
EPS 12.23 14.88 18.00 15.09 19.35 28.18 25.27 -11.38%
DPS 42.06 17.99 17.99 17.98 14.98 18.00 18.00 15.17%
NAPS 1.1789 1.5301 1.5598 1.5493 1.5787 1.5398 1.4397 -3.27%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.65 2.24 2.34 2.31 2.23 2.58 3.15 -
P/RPS 2.14 2.46 1.70 1.68 1.61 1.76 2.18 -0.30%
P/EPS 13.48 15.05 13.00 15.31 11.52 9.16 12.46 1.31%
EY 7.42 6.64 7.69 6.53 8.68 10.92 8.02 -1.28%
DY 25.45 8.04 7.69 7.79 6.73 6.98 5.71 28.25%
P/NAPS 1.40 1.46 1.50 1.49 1.41 1.68 2.19 -7.17%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 27/02/15 28/02/14 26/02/13 27/02/12 -
Price 1.32 2.38 2.39 2.50 2.24 2.56 3.26 -
P/RPS 1.71 2.62 1.73 1.82 1.61 1.75 2.25 -4.46%
P/EPS 10.79 15.99 13.27 16.56 11.57 9.08 12.90 -2.93%
EY 9.27 6.25 7.53 6.04 8.64 11.01 7.75 3.02%
DY 31.82 7.56 7.53 7.20 6.70 7.03 5.52 33.86%
P/NAPS 1.12 1.56 1.53 1.61 1.42 1.66 2.26 -11.03%

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