[STAR] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 80.64%

YoY- -11.1%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	477,057	738,251	732,849	736,157	785,801	766,322	764,791	-7.55%
YoY %	-35.38%	0.74%	-0.45%	-6.32%	2.54%	0.20%	-	-
Horiz. %	62.38%	96.53%	95.82%	96.26%	102.75%	100.20%	100.00%	-
PBT	82,544	109,728	121,121	132,026	147,143	183,364	183,636	-12.46%
YoY %	-24.77%	-9.41%	-8.26%	-10.27%	-19.75%	-0.15%	-	-
Horiz. %	44.95%	59.75%	65.96%	71.90%	80.13%	99.85%	100.00%	-
Tax	-7,453	-31,170	-33,298	-36,968	-40,882	-49,741	-50,089	-27.18%
YoY %	76.09%	6.39%	9.93%	9.57%	17.81%	0.69%	-	-
Horiz. %	14.88%	62.23%	66.48%	73.80%	81.62%	99.31%	100.00%	-
NP	75,091	78,558	87,823	95,058	106,261	133,623	133,547	-9.14%
YoY %	-4.41%	-10.55%	-7.61%	-10.54%	-20.48%	0.06%	-	-
Horiz. %	56.23%	58.82%	65.76%	71.18%	79.57%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,470	83,478	89,934	98,672	110,992	136,230	130,887	-9.79%
YoY %	-15.58%	-7.18%	-8.86%	-11.10%	-18.53%	4.08%	-	-
Horiz. %	53.84%	63.78%	68.71%	75.39%	84.80%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.03%	28.41%	27.49%	28.00%	27.78%	27.13%	27.28%	-
YoY %	-68.22%	3.35%	-1.82%	0.79%	2.40%	-0.55%	-	-
Horiz. %	33.10%	104.14%	100.77%	102.64%	101.83%	99.45%	100.00%	-
Total Cost	401,966	659,693	645,026	641,099	679,540	632,699	631,244	-7.23%
YoY %	-39.07%	2.27%	0.61%	-5.66%	7.40%	0.23%	-	-
Horiz. %	63.68%	104.51%	102.18%	101.56%	107.65%	100.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,721	1,107,135	1,121,408	1,121,775	1,041,242	1,018,956	1,255,688	-2.40%
YoY %	-2.02%	-1.27%	-0.03%	7.73%	2.19%	-18.85%	-	-
Horiz. %	86.38%	88.17%	89.31%	89.34%	82.92%	81.15%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	66,411	66,428	66,399	44,280	66,462	66,453	77,557	-2.55%
YoY %	-0.03%	0.04%	49.95%	-33.38%	0.01%	-14.32%	-	-
Horiz. %	85.63%	85.65%	85.61%	57.09%	85.69%	85.68%	100.00%	-
Div Payout %	94.24%	79.58%	73.83%	44.88%	59.88%	48.78%	59.26%	-
YoY %	18.42%	7.79%	64.51%	-25.05%	22.76%	-17.68%	-	-
Horiz. %	159.03%	134.29%	124.59%	75.73%	101.05%	82.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,084,721	1,107,135	1,121,408	1,121,775	1,041,242	1,018,956	1,255,688	-2.40%
YoY %	-2.02%	-1.27%	-0.03%	7.73%	2.19%	-18.85%	-	-
Horiz. %	86.38%	88.17%	89.31%	89.34%	82.92%	81.15%	100.00%	-
NOSH	737,905	738,090	737,768	738,010	738,469	738,373	738,639	-0.01%
YoY %	-0.03%	0.04%	-0.03%	-0.06%	0.01%	-0.04%	-	-
Horiz. %	99.90%	99.93%	99.88%	99.91%	99.98%	99.96%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	15.74%	10.64%	11.98%	12.91%	13.52%	17.44%	17.46%	-
YoY %	47.93%	-11.19%	-7.20%	-4.51%	-22.48%	-0.11%	-	-
Horiz. %	90.15%	60.94%	68.61%	73.94%	77.43%	99.89%	100.00%	-
ROE	6.50%	7.54%	8.02%	8.80%	10.66%	13.37%	10.42%	-
YoY %	-13.79%	-5.99%	-8.86%	-17.45%	-20.27%	28.31%	-	-
Horiz. %	62.38%	72.36%	76.97%	84.45%	102.30%	128.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	64.65	100.02	99.33	99.75	106.41	103.79	103.54	-7.54%
YoY %	-35.36%	0.69%	-0.42%	-6.26%	2.52%	0.24%	-	-
Horiz. %	62.44%	96.60%	95.93%	96.34%	102.77%	100.24%	100.00%	-
EPS	9.55	11.31	12.19	13.37	15.03	18.45	17.72	-9.78%
YoY %	-15.56%	-7.22%	-8.83%	-11.04%	-18.54%	4.12%	-	-
Horiz. %	53.89%	63.83%	68.79%	75.45%	84.82%	104.12%	100.00%	-
DPS	9.00	9.00	9.00	6.00	9.00	9.00	10.50	-2.53%
YoY %	0.00%	0.00%	50.00%	-33.33%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	57.14%	85.71%	85.71%	100.00%	-
NAPS	1.47	1.50	1.52	1.52	1.41	1.38	1.70	-2.39%
YoY %	-2.00%	-1.32%	0.00%	7.80%	2.17%	-18.82%	-	-
Horiz. %	86.47%	88.24%	89.41%	89.41%	82.94%	81.18%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 737,822
RPS	64.59	99.96	99.23	99.67	106.40	103.76	103.55	-7.55%
YoY %	-35.38%	0.74%	-0.44%	-6.33%	2.54%	0.20%	-	-
Horiz. %	62.38%	96.53%	95.83%	96.25%	102.75%	100.20%	100.00%	-
EPS	9.54	11.30	12.18	13.36	15.03	18.45	17.72	-9.79%
YoY %	-15.58%	-7.22%	-8.83%	-11.11%	-18.54%	4.12%	-	-
Horiz. %	53.84%	63.77%	68.74%	75.40%	84.82%	104.12%	100.00%	-
DPS	8.99	8.99	8.99	6.00	9.00	9.00	10.50	-2.55%
YoY %	0.00%	0.00%	49.83%	-33.33%	0.00%	-14.29%	-	-
Horiz. %	85.62%	85.62%	85.62%	57.14%	85.71%	85.71%	100.00%	-
NAPS	1.4687	1.499	1.5184	1.5189	1.4098	1.3796	1.7002	-2.40%
YoY %	-2.02%	-1.28%	-0.03%	7.74%	2.19%	-18.86%	-	-
Horiz. %	86.38%	88.17%	89.31%	89.34%	82.92%	81.14%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.51	2.44	2.56	2.40	3.16	3.15	3.60	-
P/RPS	3.88	2.44	2.58	2.41	2.97	3.04	3.48	1.82%
YoY %	59.02%	-5.43%	7.05%	-18.86%	-2.30%	-12.64%	-	-
Horiz. %	111.49%	70.11%	74.14%	69.25%	85.34%	87.36%	100.00%	-
P/EPS	26.28	21.57	21.00	17.95	21.02	17.07	20.32	4.37%
YoY %	21.84%	2.71%	16.99%	-14.61%	23.14%	-15.99%	-	-
Horiz. %	129.33%	106.15%	103.35%	88.34%	103.44%	84.01%	100.00%	-
EY	3.80	4.64	4.76	5.57	4.76	5.86	4.92	-4.21%
YoY %	-18.10%	-2.52%	-14.54%	17.02%	-18.77%	19.11%	-	-
Horiz. %	77.24%	94.31%	96.75%	113.21%	96.75%	119.11%	100.00%	-
DY	3.59	3.69	3.52	2.50	2.85	2.86	2.92	3.49%
YoY %	-2.71%	4.83%	40.80%	-12.28%	-0.35%	-2.05%	-	-
Horiz. %	122.95%	126.37%	120.55%	85.62%	97.60%	97.95%	100.00%	-
P/NAPS	1.71	1.63	1.68	1.58	2.24	2.28	2.12	-3.51%
YoY %	4.91%	-2.98%	6.33%	-29.46%	-1.75%	7.55%	-	-
Horiz. %	80.66%	76.89%	79.25%	74.53%	105.66%	107.55%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/16	16/11/15	19/11/14	20/11/13	21/11/12	23/11/11	11/11/10	-
Price	2.43	2.40	2.30	2.52	3.01	3.17	3.48	-
P/RPS	3.76	2.40	2.32	2.53	2.83	3.05	3.36	1.89%
YoY %	56.67%	3.45%	-8.30%	-10.60%	-7.21%	-9.23%	-	-
Horiz. %	111.90%	71.43%	69.05%	75.30%	84.23%	90.77%	100.00%	-
P/EPS	25.45	21.22	18.87	18.85	20.03	17.18	19.64	4.40%
YoY %	19.93%	12.45%	0.11%	-5.89%	16.59%	-12.53%	-	-
Horiz. %	129.58%	108.04%	96.08%	95.98%	101.99%	87.47%	100.00%	-
EY	3.93	4.71	5.30	5.31	4.99	5.82	5.09	-4.21%
YoY %	-16.56%	-11.13%	-0.19%	6.41%	-14.26%	14.34%	-	-
Horiz. %	77.21%	92.53%	104.13%	104.32%	98.04%	114.34%	100.00%	-
DY	3.70	3.75	3.91	2.38	2.99	2.84	3.02	3.43%
YoY %	-1.33%	-4.09%	64.29%	-20.40%	5.28%	-5.96%	-	-
Horiz. %	122.52%	124.17%	129.47%	78.81%	99.01%	94.04%	100.00%	-
P/NAPS	1.65	1.60	1.51	1.66	2.13	2.30	2.05	-3.54%
YoY %	3.12%	5.96%	-9.04%	-22.07%	-7.39%	12.20%	-	-
Horiz. %	80.49%	78.05%	73.66%	80.98%	103.90%	112.20%	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