[STAR] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -8.05%

YoY- -17.09%

Quarter Report

Star Q1 2017 FINAL.pdf

Latest QR

Upcoming QR

STAR's Result

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	569,710	703,718	779,330	591,135	671,261	798,655	899,545	-26.18%
YoY %	-19.04%	-9.70%	31.84%	-11.94%	-15.95%	-11.22%	-	-
Horiz. %	63.33%	78.23%	86.64%	65.71%	74.62%	88.78%	100.00%	-
PBT	47,142	282,313	79,696	106,171	122,116	142,033	151,802	-54.04%
YoY %	-83.30%	254.24%	-24.94%	-13.06%	-14.02%	-6.44%	-	-
Horiz. %	31.05%	185.97%	52.50%	69.94%	80.44%	93.56%	100.00%	-
Tax	21,745	-14,507	-19,856	-10,289	-20,644	-30,328	-29,004	-
YoY %	249.89%	26.94%	-92.98%	50.16%	31.93%	-4.56%	-	-
Horiz. %	-74.97%	50.02%	68.46%	35.47%	71.18%	104.56%	100.00%	-
NP	68,887	267,806	59,840	95,882	101,472	111,705	122,798	-31.90%
YoY %	-74.28%	347.54%	-37.59%	-5.51%	-9.16%	-9.03%	-	-
Horiz. %	56.10%	218.09%	48.73%	78.08%	82.63%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,294	284,884	65,901	101,068	109,911	119,948	132,282	-22.42%
YoY %	-68.30%	332.29%	-34.80%	-8.05%	-8.37%	-9.32%	-	-
Horiz. %	68.26%	215.36%	49.82%	76.40%	83.09%	90.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-46.13%	5.14%	24.91%	9.69%	16.91%	21.35%	19.11%	-
YoY %	-997.47%	-79.37%	157.07%	-42.70%	-20.80%	11.72%	-	-
Horiz. %	-241.39%	26.90%	130.35%	50.71%	88.49%	111.72%	100.00%	-
Total Cost	500,823	435,912	719,490	495,253	569,789	686,950	776,747	-25.30%
YoY %	14.89%	-39.41%	45.28%	-13.08%	-17.06%	-11.56%	-	-
Horiz. %	64.48%	56.12%	92.63%	63.76%	73.36%	88.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	870,693	1,025,633	1,080,273	1,070,744	1,130,051	1,086,166	1,136,166	-16.21%
YoY %	-15.11%	-5.06%	0.89%	-5.25%	4.04%	-4.40%	-	-
Horiz. %	76.63%	90.27%	95.08%	94.24%	99.46%	95.60%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	310,641	332,842	332,842	132,872	132,872	132,862	132,862	75.88%
YoY %	-6.67%	0.00%	150.50%	0.00%	0.01%	0.00%	-	-
Horiz. %	233.81%	250.52%	250.52%	100.01%	100.01%	100.00%	100.00%	-
Div Payout %	344.03%	116.83%	505.06%	131.47%	120.89%	110.77%	100.44%	-
YoY %	194.47%	-76.87%	284.16%	8.75%	9.14%	10.28%	-	-
Horiz. %	342.52%	116.32%	502.85%	130.89%	120.36%	110.28%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	870,693	1,025,633	1,080,273	1,070,744	1,130,051	1,086,166	1,136,166	-16.21%
YoY %	-15.11%	-5.06%	0.89%	-5.25%	4.04%	-4.40%	-	-
Horiz. %	76.63%	90.27%	95.08%	94.24%	99.46%	95.60%	100.00%	-
NOSH	738,563	737,866	739,913	738,444	738,595	738,888	737,770	0.07%
YoY %	0.09%	-0.28%	0.20%	-0.02%	-0.04%	0.15%	-	-
Horiz. %	100.11%	100.01%	100.29%	100.09%	100.11%	100.15%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	12.09%	38.06%	7.68%	16.22%	15.12%	13.99%	13.65%	-
YoY %	-68.23%	395.57%	-52.65%	7.28%	8.08%	2.49%	-	-
Horiz. %	88.57%	278.83%	56.26%	118.83%	110.77%	102.49%	100.00%	-
ROE	10.37%	27.78%	6.10%	9.44%	9.73%	11.04%	11.64%	-
YoY %	-62.67%	355.41%	-35.38%	-2.98%	-11.87%	-5.15%	-	-
Horiz. %	89.09%	238.66%	52.41%	81.10%	83.59%	94.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	77.21	95.37	105.33	80.05	90.88	108.09	121.93	-26.19%
YoY %	-19.04%	-9.46%	31.58%	-11.92%	-15.92%	-11.35%	-	-
Horiz. %	63.32%	78.22%	86.39%	65.65%	74.53%	88.65%	100.00%	-
EPS	12.24	38.61	8.91	13.69	14.88	16.23	17.93	-22.41%
YoY %	-68.30%	333.33%	-34.92%	-8.00%	-8.32%	-9.48%	-	-
Horiz. %	68.27%	215.34%	49.69%	76.35%	82.99%	90.52%	100.00%	-
DPS	42.00	45.00	45.00	18.00	18.00	18.00	18.00	75.64%
YoY %	-6.67%	0.00%	150.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	233.33%	250.00%	250.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.18	1.39	1.46	1.45	1.53	1.47	1.54	-16.22%
YoY %	-15.11%	-4.79%	0.69%	-5.23%	4.08%	-4.55%	-	-
Horiz. %	76.62%	90.26%	94.81%	94.16%	99.35%	95.45%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 738,444
RPS	77.14	95.28	105.52	80.04	90.89	108.14	121.80	-26.18%
YoY %	-19.04%	-9.70%	31.83%	-11.94%	-15.95%	-11.22%	-	-
Horiz. %	63.33%	78.23%	86.63%	65.71%	74.62%	88.78%	100.00%	-
EPS	12.23	38.57	8.92	13.68	14.88	16.24	17.91	-22.40%
YoY %	-68.29%	332.40%	-34.80%	-8.06%	-8.37%	-9.32%	-	-
Horiz. %	68.29%	215.35%	49.80%	76.38%	83.08%	90.68%	100.00%	-
DPS	42.06	45.07	45.07	17.99	17.99	17.99	17.99	75.88%
YoY %	-6.68%	0.00%	150.53%	0.00%	0.00%	0.00%	-	-
Horiz. %	233.80%	250.53%	250.53%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.1789	1.3887	1.4627	1.4498	1.5301	1.4706	1.5383	-16.21%
YoY %	-15.11%	-5.06%	0.89%	-5.25%	4.05%	-4.40%	-	-
Horiz. %	76.64%	90.27%	95.09%	94.25%	99.47%	95.60%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.65	1.71	2.34	2.41	2.24	2.51	2.61	-
P/RPS	2.14	1.79	2.22	3.01	2.46	2.32	2.14	0.00%
YoY %	19.55%	-19.37%	-26.25%	22.36%	6.03%	8.41%	-	-
Horiz. %	100.00%	83.64%	103.74%	140.65%	114.95%	108.41%	100.00%	-
P/EPS	13.48	4.43	26.27	17.61	15.05	15.46	14.56	-4.99%
YoY %	204.29%	-83.14%	49.18%	17.01%	-2.65%	6.18%	-	-
Horiz. %	92.58%	30.43%	180.43%	120.95%	103.37%	106.18%	100.00%	-
EY	7.42	22.58	3.81	5.68	6.64	6.47	6.87	5.25%
YoY %	-67.14%	492.65%	-32.92%	-14.46%	2.63%	-5.82%	-	-
Horiz. %	108.01%	328.68%	55.46%	82.68%	96.65%	94.18%	100.00%	-
DY	25.45	26.32	19.23	7.47	8.04	7.17	6.90	138.15%
YoY %	-3.31%	36.87%	157.43%	-7.09%	12.13%	3.91%	-	-
Horiz. %	368.84%	381.45%	278.70%	108.26%	116.52%	103.91%	100.00%	-
P/NAPS	1.40	1.23	1.60	1.66	1.46	1.71	1.69	-11.76%
YoY %	13.82%	-23.13%	-3.61%	13.70%	-14.62%	1.18%	-	-
Horiz. %	82.84%	72.78%	94.67%	98.22%	86.39%	101.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	20/11/17	21/08/17	23/05/17	27/02/17	21/11/16	22/08/16	-
Price	1.32	1.37	2.38	2.48	2.38	2.43	2.59	-
P/RPS	1.71	1.44	2.26	3.10	2.62	2.25	2.12	-13.31%
YoY %	18.75%	-36.28%	-27.10%	18.32%	16.44%	6.13%	-	-
Horiz. %	80.66%	67.92%	106.60%	146.23%	123.58%	106.13%	100.00%	-
P/EPS	10.79	3.55	26.72	18.12	15.99	14.97	14.45	-17.64%
YoY %	203.94%	-86.71%	47.46%	13.32%	6.81%	3.60%	-	-
Horiz. %	74.67%	24.57%	184.91%	125.40%	110.66%	103.60%	100.00%	-
EY	9.27	28.18	3.74	5.52	6.25	6.68	6.92	21.45%
YoY %	-67.10%	653.48%	-32.25%	-11.68%	-6.44%	-3.47%	-	-
Horiz. %	133.96%	407.23%	54.05%	79.77%	90.32%	96.53%	100.00%	-
DY	31.82	32.85	18.91	7.26	7.56	7.41	6.95	174.96%
YoY %	-3.14%	73.72%	160.47%	-3.97%	2.02%	6.62%	-	-
Horiz. %	457.84%	472.66%	272.09%	104.46%	108.78%	106.62%	100.00%	-
P/NAPS	1.12	0.99	1.63	1.71	1.56	1.65	1.68	-23.62%
YoY %	13.13%	-39.26%	-4.68%	9.62%	-5.45%	-1.79%	-	-
Horiz. %	66.67%	58.93%	97.02%	101.79%	92.86%	98.21%	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