[STAR] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.23%
YoY- -8.53%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 495,636 591,135 1,000,317 1,020,031 1,015,852 1,070,549 1,069,618 -12.02%
PBT 50,972 106,171 154,851 169,370 179,246 249,848 240,403 -22.77%
Tax 20,035 -10,289 -33,303 -48,880 -47,205 -55,789 -63,619 -
NP 71,007 95,882 121,548 120,490 132,041 194,059 176,784 -14.09%
-
NP to SH 94,963 101,068 121,898 121,704 133,050 201,730 178,849 -10.00%
-
Tax Rate -39.31% 9.69% 21.51% 28.86% 26.34% 22.33% 26.46% -
Total Cost 424,629 495,253 878,769 899,541 883,811 876,490 892,834 -11.64%
-
Net Worth 841,178 1,070,744 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 -3.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 310,641 132,872 132,899 132,808 110,663 132,934 132,941 15.18%
Div Payout % 327.12% 131.47% 109.03% 109.12% 83.17% 65.90% 74.33% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 841,178 1,070,744 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 -3.27%
NOSH 738,563 738,444 737,571 737,416 739,045 738,951 739,271 -0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.33% 16.22% 12.15% 11.81% 13.00% 18.13% 16.53% -
ROE 11.29% 9.44% 11.24% 11.00% 11.92% 18.32% 17.40% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.17 80.05 135.62 138.32 137.45 144.87 144.69 -12.00%
EPS 12.87 13.69 16.53 16.50 18.00 27.30 24.19 -9.97%
DPS 42.00 18.00 18.00 18.00 15.00 18.00 18.00 15.15%
NAPS 1.14 1.45 1.47 1.50 1.51 1.49 1.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 737,416
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.11 80.04 135.44 138.11 137.54 144.95 144.82 -12.02%
EPS 12.86 13.68 16.50 16.48 18.01 27.31 24.22 -10.00%
DPS 42.06 17.99 17.99 17.98 14.98 18.00 18.00 15.18%
NAPS 1.1389 1.4498 1.468 1.4977 1.511 1.4908 1.3913 -3.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.15 2.41 2.40 2.45 2.37 2.54 3.28 -
P/RPS 1.71 3.01 1.77 1.77 1.72 1.75 2.27 -4.60%
P/EPS 8.94 17.61 14.52 14.84 13.16 9.30 13.56 -6.70%
EY 11.19 5.68 6.89 6.74 7.60 10.75 7.38 7.18%
DY 36.52 7.47 7.50 7.35 6.33 7.09 5.49 37.11%
P/NAPS 1.01 1.66 1.63 1.63 1.57 1.70 2.36 -13.18%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 23/05/17 24/05/16 19/05/15 21/05/14 22/05/13 23/05/12 -
Price 1.00 2.48 2.39 2.41 2.59 2.61 3.22 -
P/RPS 1.49 3.10 1.76 1.74 1.88 1.80 2.23 -6.49%
P/EPS 7.77 18.12 14.46 14.60 14.39 9.56 13.31 -8.57%
EY 12.87 5.52 6.92 6.85 6.95 10.46 7.51 9.38%
DY 42.00 7.26 7.53 7.47 5.79 6.90 5.59 39.92%
P/NAPS 0.88 1.71 1.63 1.61 1.72 1.75 2.32 -14.91%

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