[STAR] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -3.06%

YoY- 12.79%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	1,025,330	1,030,263	1,022,423	1,070,549	1,079,907	1,087,147	1,074,809	-3.08%
YoY %	-0.48%	0.77%	-4.50%	-0.87%	-0.67%	1.15%	-	-
Horiz. %	95.40%	95.86%	95.13%	99.60%	100.47%	101.15%	100.00%	-
PBT	192,586	244,531	232,394	249,848	259,648	214,310	223,233	-9.35%
YoY %	-21.24%	5.22%	-6.99%	-3.77%	21.16%	-4.00%	-	-
Horiz. %	86.27%	109.54%	104.10%	111.92%	116.31%	96.00%	100.00%	-
Tax	-53,170	-54,991	-55,660	-55,789	-58,905	-56,360	-58,611	-6.27%
YoY %	3.31%	1.20%	0.23%	5.29%	-4.52%	3.84%	-	-
Horiz. %	90.72%	93.82%	94.97%	95.19%	100.50%	96.16%	100.00%	-
NP	139,416	189,540	176,734	194,059	200,743	157,950	164,622	-10.46%
YoY %	-26.45%	7.25%	-8.93%	-3.33%	27.09%	-4.05%	-	-
Horiz. %	84.69%	115.14%	107.36%	117.88%	121.94%	95.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,876	195,779	186,027	201,730	208,099	161,427	167,837	-10.15%
YoY %	-27.02%	5.24%	-7.78%	-3.06%	28.91%	-3.82%	-	-
Horiz. %	85.13%	116.65%	110.84%	120.19%	123.99%	96.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.61%	22.49%	23.95%	22.33%	22.69%	26.30%	26.26%	-
YoY %	22.77%	-6.10%	7.25%	-1.59%	-13.73%	0.15%	-	-
Horiz. %	105.14%	85.64%	91.20%	85.03%	86.41%	100.15%	100.00%	-
Total Cost	885,914	840,723	845,689	876,490	879,164	929,197	910,187	-1.78%
YoY %	5.38%	-0.59%	-3.51%	-0.30%	-5.38%	2.09%	-	-
Horiz. %	97.33%	92.37%	92.91%	96.30%	96.59%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,165,982	1,121,490	1,120,911	1,101,038	1,137,222	1,042,184	1,078,352	5.33%
YoY %	3.97%	0.05%	1.80%	-3.18%	9.12%	-3.35%	-	-
Horiz. %	108.13%	104.00%	103.95%	102.10%	105.46%	96.65%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	110,663	110,707	110,707	132,934	132,934	132,932	132,932	-11.47%
YoY %	-0.04%	0.00%	-16.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.25%	83.28%	83.28%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	77.45%	56.55%	59.51%	65.90%	63.88%	82.35%	79.20%	-
YoY %	36.96%	-4.97%	-9.70%	3.16%	-22.43%	3.98%	-	-
Horiz. %	97.79%	71.40%	75.14%	83.21%	80.66%	103.98%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	1,165,982	1,121,490	1,120,911	1,101,038	1,137,222	1,042,184	1,078,352	5.33%
YoY %	3.97%	0.05%	1.80%	-3.18%	9.12%	-3.35%	-	-
Horiz. %	108.13%	104.00%	103.95%	102.10%	105.46%	96.65%	100.00%	-
NOSH	737,963	737,822	737,441	738,951	738,456	739,137	738,597	-0.05%
YoY %	0.02%	0.05%	-0.20%	0.07%	-0.09%	0.07%	-	-
Horiz. %	99.91%	99.90%	99.84%	100.05%	99.98%	100.07%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	13.60%	18.40%	17.29%	18.13%	18.59%	14.53%	15.32%	-
YoY %	-26.09%	6.42%	-4.63%	-2.47%	27.94%	-5.16%	-	-
Horiz. %	88.77%	120.10%	112.86%	118.34%	121.34%	94.84%	100.00%	-
ROE	12.25%	17.46%	16.60%	18.32%	18.30%	15.49%	15.56%	-
YoY %	-29.84%	5.18%	-9.39%	0.11%	18.14%	-0.45%	-	-
Horiz. %	78.73%	112.21%	106.68%	117.74%	117.61%	99.55%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	138.94	139.64	138.64	144.87	146.24	147.08	145.52	-3.02%
YoY %	-0.50%	0.72%	-4.30%	-0.94%	-0.57%	1.07%	-	-
Horiz. %	95.48%	95.96%	95.27%	99.55%	100.49%	101.07%	100.00%	-
EPS	19.36	26.53	25.23	27.30	28.18	21.84	22.72	-10.09%
YoY %	-27.03%	5.15%	-7.58%	-3.12%	29.03%	-3.87%	-	-
Horiz. %	85.21%	116.77%	111.05%	120.16%	124.03%	96.13%	100.00%	-
DPS	15.00	15.00	15.00	18.00	18.00	18.00	18.00	-11.41%
YoY %	0.00%	0.00%	-16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.52	1.52	1.49	1.54	1.41	1.46	5.39%
YoY %	3.95%	0.00%	2.01%	-3.25%	9.22%	-3.42%	-	-
Horiz. %	108.22%	104.11%	104.11%	102.05%	105.48%	96.58%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 738,951
RPS	138.83	139.50	138.43	144.95	146.22	147.20	145.53	-3.08%
YoY %	-0.48%	0.77%	-4.50%	-0.87%	-0.67%	1.15%	-	-
Horiz. %	95.40%	95.86%	95.12%	99.60%	100.47%	101.15%	100.00%	-
EPS	19.35	26.51	25.19	27.31	28.18	21.86	22.72	-10.12%
YoY %	-27.01%	5.24%	-7.76%	-3.09%	28.91%	-3.79%	-	-
Horiz. %	85.17%	116.68%	110.87%	120.20%	124.03%	96.21%	100.00%	-
DPS	14.98	14.99	14.99	18.00	18.00	18.00	18.00	-11.49%
YoY %	-0.07%	0.00%	-16.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.22%	83.28%	83.28%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.5787	1.5185	1.5177	1.4908	1.5398	1.4111	1.4601	5.32%
YoY %	3.96%	0.05%	1.80%	-3.18%	9.12%	-3.36%	-	-
Horiz. %	108.12%	104.00%	103.94%	102.10%	105.46%	96.64%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	2.23	2.40	2.78	2.54	2.58	3.16	3.18	-
P/RPS	1.61	1.72	2.01	1.75	1.76	2.15	2.19	-18.49%
YoY %	-6.40%	-14.43%	14.86%	-0.57%	-18.14%	-1.83%	-	-
Horiz. %	73.52%	78.54%	91.78%	79.91%	80.37%	98.17%	100.00%	-
P/EPS	11.52	9.04	11.02	9.30	9.16	14.47	13.99	-12.11%
YoY %	27.43%	-17.97%	18.49%	1.53%	-36.70%	3.43%	-	-
Horiz. %	82.34%	64.62%	78.77%	66.48%	65.48%	103.43%	100.00%	-
EY	8.68	11.06	9.07	10.75	10.92	6.91	7.15	13.75%
YoY %	-21.52%	21.94%	-15.63%	-1.56%	58.03%	-3.36%	-	-
Horiz. %	121.40%	154.69%	126.85%	150.35%	152.73%	96.64%	100.00%	-
DY	6.73	6.25	5.40	7.09	6.98	5.70	5.66	12.20%
YoY %	7.68%	15.74%	-23.84%	1.58%	22.46%	0.71%	-	-
Horiz. %	118.90%	110.42%	95.41%	125.27%	123.32%	100.71%	100.00%	-
P/NAPS	1.41	1.58	1.83	1.70	1.68	2.24	2.18	-25.15%
YoY %	-10.76%	-13.66%	7.65%	1.19%	-25.00%	2.75%	-	-
Horiz. %	64.68%	72.48%	83.94%	77.98%	77.06%	102.75%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	20/11/13	14/08/13	22/05/13	26/02/13	21/11/12	16/08/12	-
Price	2.24	2.52	2.76	2.61	2.56	3.01	3.18	-
P/RPS	1.61	1.80	1.99	1.80	1.75	2.05	2.19	-18.49%
YoY %	-10.56%	-9.55%	10.56%	2.86%	-14.63%	-6.39%	-	-
Horiz. %	73.52%	82.19%	90.87%	82.19%	79.91%	93.61%	100.00%	-
P/EPS	11.57	9.50	10.94	9.56	9.08	13.78	13.99	-11.86%
YoY %	21.79%	-13.16%	14.44%	5.29%	-34.11%	-1.50%	-	-
Horiz. %	82.70%	67.91%	78.20%	68.33%	64.90%	98.50%	100.00%	-
EY	8.64	10.53	9.14	10.46	11.01	7.26	7.15	13.41%
YoY %	-17.95%	15.21%	-12.62%	-5.00%	51.65%	1.54%	-	-
Horiz. %	120.84%	147.27%	127.83%	146.29%	153.99%	101.54%	100.00%	-
DY	6.70	5.95	5.43	6.90	7.03	5.98	5.66	11.86%
YoY %	12.61%	9.58%	-21.30%	-1.85%	17.56%	5.65%	-	-
Horiz. %	118.37%	105.12%	95.94%	121.91%	124.20%	105.65%	100.00%	-
P/NAPS	1.42	1.66	1.82	1.75	1.66	2.13	2.18	-24.79%
YoY %	-14.46%	-8.79%	4.00%	5.42%	-22.07%	-2.29%	-	-
Horiz. %	65.14%	76.15%	83.49%	80.28%	76.15%	97.71%	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