[STAR] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

18-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 125.41%

YoY- 7.55%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	208,516	260,506	323,441	483,745	485,665	471,937	529,421	-14.37%
YoY %	-19.96%	-19.46%	-33.14%	-0.40%	2.91%	-10.86%	-	-
Horiz. %	39.39%	49.21%	61.09%	91.37%	91.74%	89.14%	100.00%	-
PBT	19,840	6,999	63,111	80,526	74,432	76,094	103,348	-24.03%
YoY %	183.47%	-88.91%	-21.63%	8.19%	-2.18%	-26.37%	-	-
Horiz. %	19.20%	6.77%	61.07%	77.92%	72.02%	73.63%	100.00%	-
Tax	-7,003	-5,173	-12,832	-23,292	-19,883	-24,923	-28,168	-20.69%
YoY %	-35.38%	59.69%	44.91%	-17.15%	20.22%	11.52%	-	-
Horiz. %	24.86%	18.36%	45.56%	82.69%	70.59%	88.48%	100.00%	-
NP	12,837	1,826	50,279	57,234	54,549	51,171	75,180	-25.50%
YoY %	603.01%	-96.37%	-12.15%	4.92%	6.60%	-31.94%	-	-
Horiz. %	17.08%	2.43%	66.88%	76.13%	72.56%	68.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,729	15,155	59,165	59,839	55,638	54,624	76,696	-25.85%
YoY %	-16.01%	-74.39%	-1.13%	7.55%	1.86%	-28.78%	-	-
Horiz. %	16.60%	19.76%	77.14%	78.02%	72.54%	71.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.30%	73.91%	20.33%	28.92%	26.71%	32.75%	27.26%	-
YoY %	-52.24%	263.55%	-29.70%	8.27%	-18.44%	20.14%	-	-
Horiz. %	129.49%	271.13%	74.58%	106.09%	97.98%	120.14%	100.00%	-
Total Cost	195,679	258,680	273,162	426,511	431,116	420,766	454,241	-13.08%
YoY %	-24.35%	-5.30%	-35.95%	-1.07%	2.46%	-7.37%	-	-
Horiz. %	43.08%	56.95%	60.14%	93.90%	94.91%	92.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,178	1,079,331	1,136,085	1,136,276	1,151,130	1,122,006	1,078,768	-4.05%
YoY %	-22.06%	-5.00%	-0.02%	-1.29%	2.60%	4.01%	-	-
Horiz. %	77.98%	100.05%	105.31%	105.33%	106.71%	104.01%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	266,136	66,394	66,405	66,411	44,289	66,499	-
YoY %	-	300.84%	-0.02%	-0.01%	49.95%	-33.40%	-	-
Horiz. %	-	400.21%	99.84%	99.86%	99.87%	66.60%	100.00%	-
Div Payout %	-	1,756.10%	112.22%	110.97%	119.36%	81.08%	86.71%	-
YoY %	-	1,464.87%	1.13%	-7.03%	47.21%	-6.49%	-	-
Horiz. %	-	2,025.26%	129.42%	127.98%	137.65%	93.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	841,178	1,079,331	1,136,085	1,136,276	1,151,130	1,122,006	1,078,768	-4.05%
YoY %	-22.06%	-5.00%	-0.02%	-1.29%	2.60%	4.01%	-	-
Horiz. %	77.98%	100.05%	105.31%	105.33%	106.71%	104.01%	100.00%	-
NOSH	738,563	739,268	737,718	737,842	737,904	738,162	738,882	-0.00%
YoY %	-0.10%	0.21%	-0.02%	-0.01%	-0.03%	-0.10%	-	-
Horiz. %	99.96%	100.05%	99.84%	99.86%	99.87%	99.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.16%	0.70%	15.55%	11.83%	11.23%	10.84%	14.20%	-
YoY %	780.00%	-95.50%	31.45%	5.34%	3.60%	-23.66%	-	-
Horiz. %	43.38%	4.93%	109.51%	83.31%	79.08%	76.34%	100.00%	-
ROE	1.51%	1.40%	5.21%	5.27%	4.83%	4.87%	7.11%	-
YoY %	7.86%	-73.13%	-1.14%	9.11%	-0.82%	-31.50%	-	-
Horiz. %	21.24%	19.69%	73.28%	74.12%	67.93%	68.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	28.26	35.24	43.84	65.56	65.82	63.93	71.65	-14.35%
YoY %	-19.81%	-19.62%	-33.13%	-0.40%	2.96%	-10.77%	-	-
Horiz. %	39.44%	49.18%	61.19%	91.50%	91.86%	89.23%	100.00%	-
EPS	1.73	2.05	8.02	8.11	7.54	7.40	10.38	-25.80%
YoY %	-15.61%	-74.44%	-1.11%	7.56%	1.89%	-28.71%	-	-
Horiz. %	16.67%	19.75%	77.26%	78.13%	72.64%	71.29%	100.00%	-
DPS	0.00	36.00	9.00	9.00	9.00	6.00	9.00	-
YoY %	0.00%	300.00%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	0.00%	400.00%	100.00%	100.00%	100.00%	66.67%	100.00%	-
NAPS	1.14	1.46	1.54	1.54	1.56	1.52	1.46	-4.03%
YoY %	-21.92%	-5.19%	0.00%	-1.28%	2.63%	4.11%	-	-
Horiz. %	78.08%	100.00%	105.48%	105.48%	106.85%	104.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 738,181
RPS	28.23	35.27	43.79	65.50	65.76	63.90	71.68	-14.37%
YoY %	-19.96%	-19.46%	-33.15%	-0.40%	2.91%	-10.85%	-	-
Horiz. %	39.38%	49.20%	61.09%	91.38%	91.74%	89.15%	100.00%	-
EPS	1.72	2.05	8.01	8.10	7.53	7.40	10.38	-25.87%
YoY %	-16.10%	-74.41%	-1.11%	7.57%	1.76%	-28.71%	-	-
Horiz. %	16.57%	19.75%	77.17%	78.03%	72.54%	71.29%	100.00%	-
DPS	0.00	36.03	8.99	8.99	8.99	6.00	9.00	-
YoY %	0.00%	300.78%	0.00%	0.00%	49.83%	-33.33%	-	-
Horiz. %	0.00%	400.33%	99.89%	99.89%	99.89%	66.67%	100.00%	-
NAPS	1.1389	1.4614	1.5382	1.5385	1.5586	1.5192	1.4606	-4.05%
YoY %	-22.07%	-4.99%	-0.02%	-1.29%	2.59%	4.01%	-	-
Horiz. %	77.97%	100.05%	105.31%	105.33%	106.71%	104.01%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.09	2.34	2.61	2.47	2.66	2.78	3.18	-
P/RPS	3.86	6.64	5.95	3.77	4.04	4.35	4.44	-2.30%
YoY %	-41.87%	11.60%	57.82%	-6.68%	-7.13%	-2.03%	-	-
Horiz. %	86.94%	149.55%	134.01%	84.91%	90.99%	97.97%	100.00%	-
P/EPS	63.19	114.15	32.54	30.46	35.28	37.57	30.64	12.81%
YoY %	-44.64%	250.80%	6.83%	-13.66%	-6.10%	22.62%	-	-
Horiz. %	206.23%	372.55%	106.20%	99.41%	115.14%	122.62%	100.00%	-
EY	1.58	0.88	3.07	3.28	2.83	2.66	3.26	-11.36%
YoY %	79.55%	-71.34%	-6.40%	15.90%	6.39%	-18.40%	-	-
Horiz. %	48.47%	26.99%	94.17%	100.61%	86.81%	81.60%	100.00%	-
DY	0.00	15.38	3.45	3.64	3.38	2.16	2.83	-
YoY %	0.00%	345.80%	-5.22%	7.69%	56.48%	-23.67%	-	-
Horiz. %	0.00%	543.46%	121.91%	128.62%	119.43%	76.33%	100.00%	-
P/NAPS	0.96	1.60	1.69	1.60	1.71	1.83	2.18	-12.77%
YoY %	-40.00%	-5.33%	5.62%	-6.43%	-6.56%	-16.06%	-	-
Horiz. %	44.04%	73.39%	77.52%	73.39%	78.44%	83.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	17/08/18	21/08/17	22/08/16	18/08/15	18/08/14	14/08/13	16/08/12	-
Price	1.23	2.38	2.59	2.41	2.60	2.76	3.18	-
P/RPS	4.35	6.75	5.91	3.68	3.95	4.32	4.44	-0.34%
YoY %	-35.56%	14.21%	60.60%	-6.84%	-8.56%	-2.70%	-	-
Horiz. %	97.97%	152.03%	133.11%	82.88%	88.96%	97.30%	100.00%	-
P/EPS	71.30	116.10	32.29	29.72	34.48	37.30	30.64	15.10%
YoY %	-38.59%	259.55%	8.65%	-13.81%	-7.56%	21.74%	-	-
Horiz. %	232.70%	378.92%	105.39%	97.00%	112.53%	121.74%	100.00%	-
EY	1.40	0.86	3.10	3.37	2.90	2.68	3.26	-13.13%
YoY %	62.79%	-72.26%	-8.01%	16.21%	8.21%	-17.79%	-	-
Horiz. %	42.94%	26.38%	95.09%	103.37%	88.96%	82.21%	100.00%	-
DY	0.00	15.13	3.47	3.73	3.46	2.17	2.83	-
YoY %	0.00%	336.02%	-6.97%	7.80%	59.45%	-23.32%	-	-
Horiz. %	0.00%	534.63%	122.61%	131.80%	122.26%	76.68%	100.00%	-
P/NAPS	1.08	1.63	1.68	1.56	1.67	1.82	2.18	-11.04%
YoY %	-33.74%	-2.98%	7.69%	-6.59%	-8.24%	-16.51%	-	-
Horiz. %	49.54%	74.77%	77.06%	71.56%	76.61%	83.49%	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