[STAR] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 44.72%

YoY- -18.53%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	738,251	732,849	736,157	785,801	766,322	764,791	659,380	1.90%
YoY %	0.74%	-0.45%	-6.32%	2.54%	0.20%	15.99%	-	-
Horiz. %	111.96%	111.14%	111.64%	119.17%	116.22%	115.99%	100.00%	-
PBT	109,728	121,121	132,026	147,143	183,364	183,636	119,293	-1.38%
YoY %	-9.41%	-8.26%	-10.27%	-19.75%	-0.15%	53.94%	-	-
Horiz. %	91.98%	101.53%	110.67%	123.35%	153.71%	153.94%	100.00%	-
Tax	-31,170	-33,298	-36,968	-40,882	-49,741	-50,089	-33,066	-0.97%
YoY %	6.39%	9.93%	9.57%	17.81%	0.69%	-51.48%	-	-
Horiz. %	94.27%	100.70%	111.80%	123.64%	150.43%	151.48%	100.00%	-
NP	78,558	87,823	95,058	106,261	133,623	133,547	86,227	-1.53%
YoY %	-10.55%	-7.61%	-10.54%	-20.48%	0.06%	54.88%	-	-
Horiz. %	91.11%	101.85%	110.24%	123.23%	154.97%	154.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,478	89,934	98,672	110,992	136,230	130,887	83,738	-0.05%
YoY %	-7.18%	-8.86%	-11.10%	-18.53%	4.08%	56.31%	-	-
Horiz. %	99.69%	107.40%	117.83%	132.55%	162.69%	156.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.41%	27.49%	28.00%	27.78%	27.13%	27.28%	27.72%	-
YoY %	3.35%	-1.82%	0.79%	2.40%	-0.55%	-1.59%	-	-
Horiz. %	102.49%	99.17%	101.01%	100.22%	97.87%	98.41%	100.00%	-
Total Cost	659,693	645,026	641,099	679,540	632,699	631,244	573,153	2.37%
YoY %	2.27%	0.61%	-5.66%	7.40%	0.23%	10.14%	-	-
Horiz. %	115.10%	112.54%	111.85%	118.56%	110.39%	110.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,135	1,121,408	1,121,775	1,041,242	1,018,956	1,255,688	1,188,872	-1.17%
YoY %	-1.27%	-0.03%	7.73%	2.19%	-18.85%	5.62%	-	-
Horiz. %	93.12%	94.33%	94.36%	87.58%	85.71%	105.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	66,428	66,399	44,280	66,462	66,453	77,557	77,535	-2.54%
YoY %	0.04%	49.95%	-33.38%	0.01%	-14.32%	0.03%	-	-
Horiz. %	85.67%	85.64%	57.11%	85.72%	85.71%	100.03%	100.00%	-
Div Payout %	79.58%	73.83%	44.88%	59.88%	48.78%	59.26%	92.59%	-
YoY %	7.79%	64.51%	-25.05%	22.76%	-17.68%	-36.00%	-	-
Horiz. %	85.95%	79.74%	48.47%	64.67%	52.68%	64.00%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,107,135	1,121,408	1,121,775	1,041,242	1,018,956	1,255,688	1,188,872	-1.17%
YoY %	-1.27%	-0.03%	7.73%	2.19%	-18.85%	5.62%	-	-
Horiz. %	93.12%	94.33%	94.36%	87.58%	85.71%	105.62%	100.00%	-
NOSH	738,090	737,768	738,010	738,469	738,373	738,639	738,430	-0.00%
YoY %	0.04%	-0.03%	-0.06%	0.01%	-0.04%	0.03%	-	-
Horiz. %	99.95%	99.91%	99.94%	100.01%	99.99%	100.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	10.64%	11.98%	12.91%	13.52%	17.44%	17.46%	13.08%	-
YoY %	-11.19%	-7.20%	-4.51%	-22.48%	-0.11%	33.49%	-	-
Horiz. %	81.35%	91.59%	98.70%	103.36%	133.33%	133.49%	100.00%	-
ROE	7.54%	8.02%	8.80%	10.66%	13.37%	10.42%	7.04%	-
YoY %	-5.99%	-8.86%	-17.45%	-20.27%	28.31%	48.01%	-	-
Horiz. %	107.10%	113.92%	125.00%	151.42%	189.91%	148.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	100.02	99.33	99.75	106.41	103.79	103.54	89.29	1.90%
YoY %	0.69%	-0.42%	-6.26%	2.52%	0.24%	15.96%	-	-
Horiz. %	112.02%	111.24%	111.71%	119.17%	116.24%	115.96%	100.00%	-
EPS	11.31	12.19	13.37	15.03	18.45	17.72	11.34	-0.04%
YoY %	-7.22%	-8.83%	-11.04%	-18.54%	4.12%	56.26%	-	-
Horiz. %	99.74%	107.50%	117.90%	132.54%	162.70%	156.26%	100.00%	-
DPS	9.00	9.00	6.00	9.00	9.00	10.50	10.50	-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	1.50	1.52	1.52	1.41	1.38	1.70	1.61	-1.17%
YoY %	-1.32%	0.00%	7.80%	2.17%	-18.82%	5.59%	-	-
Horiz. %	93.17%	94.41%	94.41%	87.58%	85.71%	105.59%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 739,137
RPS	99.96	99.23	99.67	106.40	103.76	103.55	89.28	1.90%
YoY %	0.74%	-0.44%	-6.33%	2.54%	0.20%	15.98%	-	-
Horiz. %	111.96%	111.14%	111.64%	119.18%	116.22%	115.98%	100.00%	-
EPS	11.30	12.18	13.36	15.03	18.45	17.72	11.34	-0.05%
YoY %	-7.22%	-8.83%	-11.11%	-18.54%	4.12%	56.26%	-	-
Horiz. %	99.65%	107.41%	117.81%	132.54%	162.70%	156.26%	100.00%	-
DPS	8.99	8.99	6.00	9.00	9.00	10.50	10.50	-2.55%
YoY %	0.00%	49.83%	-33.33%	0.00%	-14.29%	0.00%	-	-
Horiz. %	85.62%	85.62%	57.14%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.499	1.5184	1.5189	1.4098	1.3796	1.7002	1.6097	-1.17%
YoY %	-1.28%	-0.03%	7.74%	2.19%	-18.86%	5.62%	-	-
Horiz. %	93.12%	94.33%	94.36%	87.58%	85.71%	105.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	2.44	2.56	2.40	3.16	3.15	3.60	3.23	-
P/RPS	2.44	2.58	2.41	2.97	3.04	3.48	3.62	-6.36%
YoY %	-5.43%	7.05%	-18.86%	-2.30%	-12.64%	-3.87%	-	-
Horiz. %	67.40%	71.27%	66.57%	82.04%	83.98%	96.13%	100.00%	-
P/EPS	21.57	21.00	17.95	21.02	17.07	20.32	28.48	-4.52%
YoY %	2.71%	16.99%	-14.61%	23.14%	-15.99%	-28.65%	-	-
Horiz. %	75.74%	73.74%	63.03%	73.81%	59.94%	71.35%	100.00%	-
EY	4.64	4.76	5.57	4.76	5.86	4.92	3.51	4.75%
YoY %	-2.52%	-14.54%	17.02%	-18.77%	19.11%	40.17%	-	-
Horiz. %	132.19%	135.61%	158.69%	135.61%	166.95%	140.17%	100.00%	-
DY	3.69	3.52	2.50	2.85	2.86	2.92	3.25	2.13%
YoY %	4.83%	40.80%	-12.28%	-0.35%	-2.05%	-10.15%	-	-
Horiz. %	113.54%	108.31%	76.92%	87.69%	88.00%	89.85%	100.00%	-
P/NAPS	1.63	1.68	1.58	2.24	2.28	2.12	2.01	-3.43%
YoY %	-2.98%	6.33%	-29.46%	-1.75%	7.55%	5.47%	-	-
Horiz. %	81.09%	83.58%	78.61%	111.44%	113.43%	105.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/15	19/11/14	20/11/13	21/11/12	23/11/11	11/11/10	05/11/09	-
Price	2.40	2.30	2.52	3.01	3.17	3.48	3.34	-
P/RPS	2.40	2.32	2.53	2.83	3.05	3.36	3.74	-7.12%
YoY %	3.45%	-8.30%	-10.60%	-7.21%	-9.23%	-10.16%	-	-
Horiz. %	64.17%	62.03%	67.65%	75.67%	81.55%	89.84%	100.00%	-
P/EPS	21.22	18.87	18.85	20.03	17.18	19.64	29.45	-5.31%
YoY %	12.45%	0.11%	-5.89%	16.59%	-12.53%	-33.31%	-	-
Horiz. %	72.05%	64.07%	64.01%	68.01%	58.34%	66.69%	100.00%	-
EY	4.71	5.30	5.31	4.99	5.82	5.09	3.40	5.57%
YoY %	-11.13%	-0.19%	6.41%	-14.26%	14.34%	49.71%	-	-
Horiz. %	138.53%	155.88%	156.18%	146.76%	171.18%	149.71%	100.00%	-
DY	3.75	3.91	2.38	2.99	2.84	3.02	3.14	3.00%
YoY %	-4.09%	64.29%	-20.40%	5.28%	-5.96%	-3.82%	-	-
Horiz. %	119.43%	124.52%	75.80%	95.22%	90.45%	96.18%	100.00%	-
P/NAPS	1.60	1.51	1.66	2.13	2.30	2.05	2.07	-4.19%
YoY %	5.96%	-9.04%	-22.07%	-7.39%	12.20%	-0.97%	-	-
Horiz. %	77.29%	72.95%	80.19%	102.90%	111.11%	99.03%	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