[STAR] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 26.67%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 392,680 569,710 671,261 1,019,020 1,013,737 1,025,330 1,079,907 -15.50%
PBT 8,973 47,142 122,116 170,073 153,421 192,586 259,648 -42.91%
Tax -3,477 21,745 -20,644 -39,464 -41,388 -53,170 -58,905 -37.58%
NP 5,496 68,887 101,472 130,609 112,033 139,416 200,743 -45.08%
-
NP to SH 5,263 90,294 109,911 132,956 111,416 142,876 208,099 -45.80%
-
Tax Rate 38.75% -46.13% 16.91% 23.20% 26.98% 27.61% 22.69% -
Total Cost 387,184 500,823 569,789 888,411 901,704 885,914 879,164 -12.76%
-
Net Worth 833,799 870,693 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 -5.03%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 22,136 310,641 132,872 132,899 132,808 110,663 132,934 -25.81%
Div Payout % 420.60% 344.03% 120.89% 99.96% 119.20% 77.45% 63.88% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 833,799 870,693 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 -5.03%
NOSH 738,563 738,563 738,595 738,477 738,213 737,963 738,456 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.40% 12.09% 15.12% 12.82% 11.05% 13.60% 18.59% -
ROE 0.63% 10.37% 9.73% 11.54% 9.74% 12.25% 18.30% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.22 77.21 90.88 137.99 137.32 138.94 146.24 -15.49%
EPS 0.71 12.24 14.88 18.00 15.09 19.36 28.18 -45.84%
DPS 3.00 42.00 18.00 18.00 18.00 15.00 18.00 -25.80%
NAPS 1.13 1.18 1.53 1.56 1.55 1.58 1.54 -5.02%
Adjusted Per Share Value based on latest NOSH - 738,477
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.17 77.14 90.89 137.97 137.26 138.83 146.22 -15.50%
EPS 0.71 12.23 14.88 18.00 15.09 19.35 28.18 -45.84%
DPS 3.00 42.06 17.99 17.99 17.98 14.98 18.00 -25.80%
NAPS 1.1289 1.1789 1.5301 1.5598 1.5493 1.5787 1.5398 -5.03%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.685 1.65 2.24 2.34 2.31 2.23 2.58 -
P/RPS 1.29 2.14 2.46 1.70 1.68 1.61 1.76 -5.04%
P/EPS 96.04 13.48 15.05 13.00 15.31 11.52 9.16 47.91%
EY 1.04 7.42 6.64 7.69 6.53 8.68 10.92 -32.41%
DY 4.38 25.45 8.04 7.69 7.79 6.73 6.98 -7.46%
P/NAPS 0.61 1.40 1.46 1.50 1.49 1.41 1.68 -15.52%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 26/02/16 27/02/15 28/02/14 26/02/13 -
Price 0.775 1.32 2.38 2.39 2.50 2.24 2.56 -
P/RPS 1.46 1.71 2.62 1.73 1.82 1.61 1.75 -2.97%
P/EPS 108.66 10.79 15.99 13.27 16.56 11.57 9.08 51.21%
EY 0.92 9.27 6.25 7.53 6.04 8.64 11.01 -33.86%
DY 3.87 31.82 7.56 7.53 7.20 6.70 7.03 -9.46%
P/NAPS 0.69 1.12 1.56 1.53 1.61 1.42 1.66 -13.60%

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