[STAR] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -30.46%

YoY- -19.41%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	1,079,907	1,047,734	1,058,842	919,904	1,067,668	1,021,762	1,044,560	2.23%
YoY %	3.07%	-1.05%	15.10%	-13.84%	4.49%	-2.18%	-	-
Horiz. %	103.38%	100.30%	101.37%	88.07%	102.21%	97.82%	100.00%	-
PBT	259,648	196,190	206,696	179,164	250,531	244,485	261,292	-0.41%
YoY %	32.35%	-5.08%	15.37%	-28.49%	2.47%	-6.43%	-	-
Horiz. %	99.37%	75.08%	79.11%	68.57%	95.88%	93.57%	100.00%	-
Tax	-58,906	-54,509	-56,336	-61,076	-65,219	-66,321	-69,552	-10.43%
YoY %	-8.07%	3.24%	7.76%	6.35%	1.66%	4.65%	-	-
Horiz. %	84.69%	78.37%	81.00%	87.81%	93.77%	95.35%	100.00%	-
NP	200,742	141,681	150,360	118,088	185,312	178,164	191,740	3.09%
YoY %	41.69%	-5.77%	27.33%	-36.28%	4.01%	-7.08%	-	-
Horiz. %	104.69%	73.89%	78.42%	61.59%	96.65%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	208,099	147,989	153,392	129,816	186,665	181,640	191,048	5.83%
YoY %	40.62%	-3.52%	18.16%	-30.46%	2.77%	-4.92%	-	-
Horiz. %	108.92%	77.46%	80.29%	67.95%	97.71%	95.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.69%	27.78%	27.26%	34.09%	26.03%	27.13%	26.62%	-
YoY %	-18.32%	1.91%	-20.04%	30.96%	-4.05%	1.92%	-	-
Horiz. %	85.24%	104.36%	102.40%	128.06%	97.78%	101.92%	100.00%	-
Total Cost	879,165	906,053	908,482	801,816	882,356	843,598	852,820	2.03%
YoY %	-2.97%	-0.27%	13.30%	-9.13%	4.59%	-1.08%	-	-
Horiz. %	103.09%	106.24%	106.53%	94.02%	103.46%	98.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,137,233	1,041,242	1,078,768	1,027,586	1,063,281	1,018,956	1,040,872	6.05%
YoY %	9.22%	-3.48%	4.98%	-3.36%	4.35%	-2.11%	-	-
Horiz. %	109.26%	100.04%	103.64%	98.72%	102.15%	97.89%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	132,923	88,616	132,998	-	132,910	88,604	132,877	0.02%
YoY %	50.00%	-33.37%	0.00%	-	50.00%	-33.32%	-	-
Horiz. %	100.03%	66.69%	100.09%	-	100.02%	66.68%	100.00%	-
Div Payout %	63.88%	59.88%	86.71%	-	71.20%	48.78%	69.55%	-
YoY %	6.68%	-30.94%	0.00%	-	45.96%	-29.86%	-	-
Horiz. %	91.85%	86.10%	124.67%	-	102.37%	70.14%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	1,137,233	1,041,242	1,078,768	1,027,586	1,063,281	1,018,956	1,040,872	6.05%
YoY %	9.22%	-3.48%	4.98%	-3.36%	4.35%	-2.11%	-	-
Horiz. %	109.26%	100.04%	103.64%	98.72%	102.15%	97.89%	100.00%	-
NOSH	738,463	738,469	738,882	739,271	738,390	738,373	738,207	0.02%
YoY %	-0.00%	-0.06%	-0.05%	0.12%	0.00%	0.02%	-	-
Horiz. %	100.03%	100.04%	100.09%	100.14%	100.02%	100.02%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	18.59%	13.52%	14.20%	12.84%	17.36%	17.44%	18.36%	-
YoY %	37.50%	-4.79%	10.59%	-26.04%	-0.46%	-5.01%	-	-
Horiz. %	101.25%	73.64%	77.34%	69.93%	94.55%	94.99%	100.00%	-
ROE	18.30%	14.21%	14.22%	12.63%	17.56%	17.83%	18.35%	-
YoY %	28.78%	-0.07%	12.59%	-28.08%	-1.51%	-2.83%	-	-
Horiz. %	99.73%	77.44%	77.49%	68.83%	95.69%	97.17%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	146.24	141.88	143.30	124.43	144.59	138.38	141.50	2.21%
YoY %	3.07%	-0.99%	15.17%	-13.94%	4.49%	-2.20%	-	-
Horiz. %	103.35%	100.27%	101.27%	87.94%	102.18%	97.80%	100.00%	-
EPS	28.18	20.04	20.76	17.56	25.28	24.60	25.88	5.81%
YoY %	40.62%	-3.47%	18.22%	-30.54%	2.76%	-4.95%	-	-
Horiz. %	108.89%	77.43%	80.22%	67.85%	97.68%	95.05%	100.00%	-
DPS	18.00	12.00	18.00	0.00	18.00	12.00	18.00	0.00%
YoY %	50.00%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.54	1.41	1.46	1.39	1.44	1.38	1.41	6.02%
YoY %	9.22%	-3.42%	5.04%	-3.47%	4.35%	-2.13%	-	-
Horiz. %	109.22%	100.00%	103.55%	98.58%	102.13%	97.87%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 739,271
RPS	146.22	141.86	143.37	124.55	144.56	138.34	141.43	2.23%
YoY %	3.07%	-1.05%	15.11%	-13.84%	4.50%	-2.18%	-	-
Horiz. %	103.39%	100.30%	101.37%	88.06%	102.21%	97.82%	100.00%	-
EPS	28.18	20.04	20.77	17.58	25.27	24.59	25.87	5.84%
YoY %	40.62%	-3.51%	18.15%	-30.43%	2.77%	-4.95%	-	-
Horiz. %	108.93%	77.46%	80.29%	67.96%	97.68%	95.05%	100.00%	-
DPS	18.00	12.00	18.01	0.00	18.00	12.00	17.99	0.03%
YoY %	50.00%	-33.37%	0.00%	0.00%	50.00%	-33.30%	-	-
Horiz. %	100.06%	66.70%	100.11%	0.00%	100.06%	66.70%	100.00%	-
NAPS	1.5398	1.4098	1.4606	1.3913	1.4397	1.3796	1.4093	6.05%
YoY %	9.22%	-3.48%	4.98%	-3.36%	4.36%	-2.11%	-	-
Horiz. %	109.26%	100.04%	103.64%	98.72%	102.16%	97.89%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.58	3.16	3.18	3.28	3.15	3.15	3.40	-
P/RPS	1.76	2.23	2.22	2.64	2.18	2.28	2.40	-18.60%
YoY %	-21.08%	0.45%	-15.91%	21.10%	-4.39%	-5.00%	-	-
Horiz. %	73.33%	92.92%	92.50%	110.00%	90.83%	95.00%	100.00%	-
P/EPS	9.16	15.77	15.32	18.68	12.46	12.80	13.14	-21.29%
YoY %	-41.92%	2.94%	-17.99%	49.92%	-2.66%	-2.59%	-	-
Horiz. %	69.71%	120.02%	116.59%	142.16%	94.82%	97.41%	100.00%	-
EY	10.92	6.34	6.53	5.35	8.03	7.81	7.61	27.08%
YoY %	72.24%	-2.91%	22.06%	-33.37%	2.82%	2.63%	-	-
Horiz. %	143.50%	83.31%	85.81%	70.30%	105.52%	102.63%	100.00%	-
DY	6.98	3.80	5.66	0.00	5.71	3.81	5.29	20.19%
YoY %	83.68%	-32.86%	0.00%	0.00%	49.87%	-27.98%	-	-
Horiz. %	131.95%	71.83%	106.99%	0.00%	107.94%	72.02%	100.00%	-
P/NAPS	1.68	2.24	2.18	2.36	2.19	2.28	2.41	-21.29%
YoY %	-25.00%	2.75%	-7.63%	7.76%	-3.95%	-5.39%	-	-
Horiz. %	69.71%	92.95%	90.46%	97.93%	90.87%	94.61%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	21/11/12	16/08/12	23/05/12	27/02/12	23/11/11	18/08/11	-
Price	2.56	3.01	3.18	3.22	3.26	3.17	3.35	-
P/RPS	1.75	2.12	2.22	2.59	2.25	2.29	2.37	-18.23%
YoY %	-17.45%	-4.50%	-14.29%	15.11%	-1.75%	-3.38%	-	-
Horiz. %	73.84%	89.45%	93.67%	109.28%	94.94%	96.62%	100.00%	-
P/EPS	9.08	15.02	15.32	18.34	12.90	12.89	12.94	-20.95%
YoY %	-39.55%	-1.96%	-16.47%	42.17%	0.08%	-0.39%	-	-
Horiz. %	70.17%	116.07%	118.39%	141.73%	99.69%	99.61%	100.00%	-
EY	11.01	6.66	6.53	5.45	7.75	7.76	7.73	26.45%
YoY %	65.32%	1.99%	19.82%	-29.68%	-0.13%	0.39%	-	-
Horiz. %	142.43%	86.16%	84.48%	70.50%	100.26%	100.39%	100.00%	-
DY	7.03	3.99	5.66	0.00	5.52	3.79	5.37	19.57%
YoY %	76.19%	-29.51%	0.00%	0.00%	45.65%	-29.42%	-	-
Horiz. %	130.91%	74.30%	105.40%	0.00%	102.79%	70.58%	100.00%	-
P/NAPS	1.66	2.13	2.18	2.32	2.26	2.30	2.38	-21.26%
YoY %	-22.07%	-2.29%	-6.03%	2.65%	-1.74%	-3.36%	-	-
Horiz. %	69.75%	89.50%	91.60%	97.48%	94.96%	96.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos