[STAR] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 18.16%

YoY- -19.71%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	967,490	971,330	943,874	1,058,842	1,044,560	1,052,654	831,138	2.56%
YoY %	-0.40%	2.91%	-10.86%	1.37%	-0.77%	26.65%	-	-
Horiz. %	116.41%	116.87%	113.56%	127.40%	125.68%	126.65%	100.00%	-
PBT	161,052	148,864	152,188	206,696	261,292	251,536	145,480	1.70%
YoY %	8.19%	-2.18%	-26.37%	-20.89%	3.88%	72.90%	-	-
Horiz. %	110.70%	102.33%	104.61%	142.08%	179.61%	172.90%	100.00%	-
Tax	-46,584	-39,766	-49,846	-56,336	-69,552	-70,792	-40,184	2.49%
YoY %	-17.15%	20.22%	11.52%	19.00%	1.75%	-76.17%	-	-
Horiz. %	115.93%	98.96%	124.04%	140.20%	173.08%	176.17%	100.00%	-
NP	114,468	109,098	102,342	150,360	191,740	180,744	105,296	1.40%
YoY %	4.92%	6.60%	-31.94%	-21.58%	6.08%	71.65%	-	-
Horiz. %	108.71%	103.61%	97.19%	142.80%	182.10%	171.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,678	111,276	109,248	153,392	191,048	175,818	102,250	2.65%
YoY %	7.55%	1.86%	-28.78%	-19.71%	8.66%	71.95%	-	-
Horiz. %	117.04%	108.83%	106.84%	150.02%	186.84%	171.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.92%	26.71%	32.75%	27.26%	26.62%	28.14%	27.62%	-
YoY %	8.27%	-18.44%	20.14%	2.40%	-5.40%	1.88%	-	-
Horiz. %	104.71%	96.71%	118.57%	98.70%	96.38%	101.88%	100.00%	-
Total Cost	853,022	862,232	841,532	908,482	852,820	871,910	725,842	2.72%
YoY %	-1.07%	2.46%	-7.37%	6.53%	-2.19%	20.12%	-	-
Horiz. %	117.52%	118.79%	115.94%	125.16%	117.49%	120.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,276	1,151,130	1,122,006	1,078,768	1,040,872	1,270,617	1,219,020	-1.16%
YoY %	-1.29%	2.60%	4.01%	3.64%	-18.08%	4.23%	-	-
Horiz. %	93.21%	94.43%	92.04%	88.49%	85.39%	104.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	132,811	132,822	88,579	132,998	132,877	155,133	155,148	-2.55%
YoY %	-0.01%	49.95%	-33.40%	0.09%	-14.35%	-0.01%	-	-
Horiz. %	85.60%	85.61%	57.09%	85.72%	85.65%	99.99%	100.00%	-
Div Payout %	110.97%	119.36%	81.08%	86.71%	69.55%	88.24%	151.73%	-
YoY %	-7.03%	47.21%	-6.49%	24.67%	-21.18%	-41.84%	-	-
Horiz. %	73.14%	78.67%	53.44%	57.15%	45.84%	58.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,136,276	1,151,130	1,122,006	1,078,768	1,040,872	1,270,617	1,219,020	-1.16%
YoY %	-1.29%	2.60%	4.01%	3.64%	-18.08%	4.23%	-	-
Horiz. %	93.21%	94.43%	92.04%	88.49%	85.39%	104.23%	100.00%	-
NOSH	737,842	737,904	738,162	738,882	738,207	738,731	738,800	-0.02%
YoY %	-0.01%	-0.03%	-0.10%	0.09%	-0.07%	-0.01%	-	-
Horiz. %	99.87%	99.88%	99.91%	100.01%	99.92%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	11.83%	11.23%	10.84%	14.20%	18.36%	17.17%	12.67%	-
YoY %	5.34%	3.60%	-23.66%	-22.66%	6.93%	35.52%	-	-
Horiz. %	93.37%	88.63%	85.56%	112.08%	144.91%	135.52%	100.00%	-
ROE	10.53%	9.67%	9.74%	14.22%	18.35%	13.84%	8.39%	-
YoY %	8.89%	-0.72%	-31.50%	-22.51%	32.59%	64.96%	-	-
Horiz. %	125.51%	115.26%	116.09%	169.49%	218.71%	164.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	131.12	131.63	127.87	143.30	141.50	142.49	112.50	2.58%
YoY %	-0.39%	2.94%	-10.77%	1.27%	-0.69%	26.66%	-	-
Horiz. %	116.55%	117.00%	113.66%	127.38%	125.78%	126.66%	100.00%	-
EPS	16.22	15.08	14.80	20.76	25.88	23.80	13.84	2.67%
YoY %	7.56%	1.89%	-28.71%	-19.78%	8.74%	71.97%	-	-
Horiz. %	117.20%	108.96%	106.94%	150.00%	186.99%	171.97%	100.00%	-
DPS	18.00	18.00	12.00	18.00	18.00	21.00	21.00	-2.53%
YoY %	0.00%	50.00%	-33.33%	0.00%	-14.29%	0.00%	-	-
Horiz. %	85.71%	85.71%	57.14%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.54	1.56	1.52	1.46	1.41	1.72	1.65	-1.14%
YoY %	-1.28%	2.63%	4.11%	3.55%	-18.02%	4.24%	-	-
Horiz. %	93.33%	94.55%	92.12%	88.48%	85.45%	104.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 738,597
RPS	131.00	131.52	127.80	143.37	141.43	142.53	112.53	2.56%
YoY %	-0.40%	2.91%	-10.86%	1.37%	-0.77%	26.66%	-	-
Horiz. %	116.41%	116.88%	113.57%	127.41%	125.68%	126.66%	100.00%	-
EPS	16.20	15.07	14.79	20.77	25.87	23.81	13.84	2.65%
YoY %	7.50%	1.89%	-28.79%	-19.71%	8.65%	72.04%	-	-
Horiz. %	117.05%	108.89%	106.86%	150.07%	186.92%	172.04%	100.00%	-
DPS	17.98	17.98	11.99	18.01	17.99	21.00	21.01	-2.56%
YoY %	0.00%	49.96%	-33.43%	0.11%	-14.33%	-0.05%	-	-
Horiz. %	85.58%	85.58%	57.07%	85.72%	85.63%	99.95%	100.00%	-
NAPS	1.5385	1.5586	1.5192	1.4606	1.4093	1.7204	1.6505	-1.16%
YoY %	-1.29%	2.59%	4.01%	3.64%	-18.08%	4.24%	-	-
Horiz. %	93.21%	94.43%	92.04%	88.49%	85.39%	104.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.47	2.66	2.78	3.18	3.40	3.45	3.10	-
P/RPS	1.88	2.02	2.17	2.22	2.40	2.42	2.76	-6.19%
YoY %	-6.93%	-6.91%	-2.25%	-7.50%	-0.83%	-12.32%	-	-
Horiz. %	68.12%	73.19%	78.62%	80.43%	86.96%	87.68%	100.00%	-
P/EPS	15.23	17.64	18.78	15.32	13.14	14.50	22.40	-6.22%
YoY %	-13.66%	-6.07%	22.58%	16.59%	-9.38%	-35.27%	-	-
Horiz. %	67.99%	78.75%	83.84%	68.39%	58.66%	64.73%	100.00%	-
EY	6.57	5.67	5.32	6.53	7.61	6.90	4.46	6.66%
YoY %	15.87%	6.58%	-18.53%	-14.19%	10.29%	54.71%	-	-
Horiz. %	147.31%	127.13%	119.28%	146.41%	170.63%	154.71%	100.00%	-
DY	7.29	6.77	4.32	5.66	5.29	6.09	6.77	1.24%
YoY %	7.68%	56.71%	-23.67%	6.99%	-13.14%	-10.04%	-	-
Horiz. %	107.68%	100.00%	63.81%	83.60%	78.14%	89.96%	100.00%	-
P/NAPS	1.60	1.71	1.83	2.18	2.41	2.01	1.88	-2.65%
YoY %	-6.43%	-6.56%	-16.06%	-9.54%	19.90%	6.91%	-	-
Horiz. %	85.11%	90.96%	97.34%	115.96%	128.19%	106.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	18/08/14	14/08/13	16/08/12	18/08/11	17/08/10	30/07/09	-
Price	2.41	2.60	2.76	3.18	3.35	3.56	3.24	-
P/RPS	1.84	1.98	2.16	2.22	2.37	2.50	2.88	-7.19%
YoY %	-7.07%	-8.33%	-2.70%	-6.33%	-5.20%	-13.19%	-	-
Horiz. %	63.89%	68.75%	75.00%	77.08%	82.29%	86.81%	100.00%	-
P/EPS	14.86	17.24	18.65	15.32	12.94	14.96	23.41	-7.29%
YoY %	-13.81%	-7.56%	21.74%	18.39%	-13.50%	-36.10%	-	-
Horiz. %	63.48%	73.64%	79.67%	65.44%	55.28%	63.90%	100.00%	-
EY	6.73	5.80	5.36	6.53	7.73	6.69	4.27	7.87%
YoY %	16.03%	8.21%	-17.92%	-15.52%	15.55%	56.67%	-	-
Horiz. %	157.61%	135.83%	125.53%	152.93%	181.03%	156.67%	100.00%	-
DY	7.47	6.92	4.35	5.66	5.37	5.90	6.48	2.39%
YoY %	7.95%	59.08%	-23.14%	5.40%	-8.98%	-8.95%	-	-
Horiz. %	115.28%	106.79%	67.13%	87.35%	82.87%	91.05%	100.00%	-
P/NAPS	1.56	1.67	1.82	2.18	2.38	2.07	1.96	-3.73%
YoY %	-6.59%	-8.24%	-16.51%	-8.40%	14.98%	5.61%	-	-
Horiz. %	79.59%	85.20%	92.86%	111.22%	121.43%	105.61%	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