[STAR] YoY 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- 36.32%

YoY- -19.93%

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
Quarter Result
Revenue	266,311	274,525	251,319	299,445	294,254	295,741	234,223	2.16%
YoY %	-2.99%	9.23%	-16.07%	1.76%	-0.50%	26.26%	-	-
Horiz. %	113.70%	117.21%	107.30%	127.85%	125.63%	126.26%	100.00%	-
PBT	42,926	52,781	41,103	58,557	75,727	72,266	47,287	-1.59%
YoY %	-18.67%	28.41%	-29.81%	-22.67%	4.79%	52.82%	-	-
Horiz. %	90.78%	111.62%	86.92%	123.83%	160.14%	152.82%	100.00%	-
Tax	-9,612	-13,695	-12,770	-12,899	-17,907	-20,234	-12,231	-3.93%
YoY %	29.81%	-7.24%	1.00%	27.97%	11.50%	-65.43%	-	-
Horiz. %	78.59%	111.97%	104.41%	105.46%	146.41%	165.43%	100.00%	-
NP	33,314	39,086	28,333	45,658	57,820	52,032	35,056	-0.84%
YoY %	-14.77%	37.95%	-37.95%	-21.03%	11.12%	48.43%	-	-
Horiz. %	95.03%	111.50%	80.82%	130.24%	164.94%	148.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,292	39,379	28,539	44,242	55,254	50,084	32,861	0.21%
YoY %	-15.46%	37.98%	-35.49%	-19.93%	10.32%	52.41%	-	-
Horiz. %	101.31%	119.84%	86.85%	134.63%	168.14%	152.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.39%	25.95%	31.07%	22.03%	23.65%	28.00%	25.87%	-
YoY %	-13.72%	-16.48%	41.03%	-6.85%	-15.54%	8.23%	-	-
Horiz. %	86.55%	100.31%	120.10%	85.16%	91.42%	108.23%	100.00%	-
Total Cost	232,997	235,439	222,986	253,787	236,434	243,709	199,167	2.64%
YoY %	-1.04%	5.58%	-12.14%	7.34%	-2.99%	22.36%	-	-
Horiz. %	116.99%	118.21%	111.96%	127.42%	118.71%	122.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,799	1,150,397	1,120,911	1,078,352	1,041,552	1,270,567	1,218,441	-1.14%
YoY %	-1.18%	2.63%	3.95%	3.53%	-18.02%	4.28%	-	-
Horiz. %	93.30%	94.42%	92.00%	88.50%	85.48%	104.28%	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	66,436	66,369	44,246	66,473	66,482	77,563	77,537	-2.54%
YoY %	0.10%	50.00%	-33.44%	-0.01%	-14.29%	0.03%	-	-
Horiz. %	85.68%	85.60%	57.06%	85.73%	85.74%	100.03%	100.00%	-
Div Payout %	199.56%	168.54%	155.04%	150.25%	120.32%	154.87%	235.96%	-
YoY %	18.41%	8.71%	3.19%	24.88%	-22.31%	-34.37%	-	-
Horiz. %	84.57%	71.43%	65.71%	63.68%	50.99%	65.63%	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	1,136,799	1,150,397	1,120,911	1,078,352	1,041,552	1,270,567	1,218,441	-1.14%
YoY %	-1.18%	2.63%	3.95%	3.53%	-18.02%	4.28%	-	-
Horiz. %	93.30%	94.42%	92.00%	88.50%	85.48%	104.28%	100.00%	-
NOSH	738,181	737,434	737,441	738,597	738,689	738,702	738,449	-0.00%
YoY %	0.10%	-0.00%	-0.16%	-0.01%	-0.00%	0.03%	-	-
Horiz. %	99.96%	99.86%	99.86%	100.02%	100.03%	100.03%	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	12.51%	14.24%	11.27%	15.25%	19.65%	17.59%	14.97%	-
YoY %	-12.15%	26.35%	-26.10%	-22.39%	11.71%	17.50%	-	-
Horiz. %	83.57%	95.12%	75.28%	101.87%	131.26%	117.50%	100.00%	-
ROE	2.93%	3.42%	2.55%	4.10%	5.30%	3.94%	2.70%	-
YoY %	-14.33%	34.12%	-37.80%	-22.64%	34.52%	45.93%	-	-
Horiz. %	108.52%	126.67%	94.44%	151.85%	196.30%	145.93%	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	36.08	37.23	34.08	40.54	39.83	40.04	31.72	2.16%
YoY %	-3.09%	9.24%	-15.93%	1.78%	-0.52%	26.23%	-	-
Horiz. %	113.75%	117.37%	107.44%	127.81%	125.57%	126.23%	100.00%	-
EPS	4.51	5.34	3.87	5.99	7.48	6.78	4.45	0.22%
YoY %	-15.54%	37.98%	-35.39%	-19.92%	10.32%	52.36%	-	-
Horiz. %	101.35%	120.00%	86.97%	134.61%	168.09%	152.36%	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	1.54	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	36.06	37.17	34.03	40.54	39.84	40.04	31.71	2.16%
YoY %	-2.99%	9.23%	-16.06%	1.76%	-0.50%	26.27%	-	-
Horiz. %	113.72%	117.22%	107.32%	127.85%	125.64%	126.27%	100.00%	-
EPS	4.51	5.33	3.86	5.99	7.48	6.78	4.45	0.22%
YoY %	-15.38%	38.08%	-35.56%	-19.92%	10.32%	52.36%	-	-
Horiz. %	101.35%	119.78%	86.74%	134.61%	168.09%	152.36%	100.00%	-
DPS	9.00	8.99	5.99	9.00	9.00	10.50	10.50	-2.53%
YoY %	0.11%	50.08%	-33.44%	0.00%	-14.29%	0.00%	-	-
Horiz. %	85.71%	85.62%	57.05%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.5392	1.5576	1.5177	1.4601	1.4102	1.7203	1.6497	-1.14%
YoY %	-1.18%	2.63%	3.94%	3.54%	-18.03%	4.28%	-	-
Horiz. %	93.30%	94.42%	92.00%	88.51%	85.48%	104.28%	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	6.85	7.15	8.16	7.84	8.54	8.62	9.77	-5.74%
YoY %	-4.20%	-12.38%	4.08%	-8.20%	-0.93%	-11.77%	-	-
Horiz. %	70.11%	73.18%	83.52%	80.25%	87.41%	88.23%	100.00%	-
P/EPS	54.77	49.81	71.83	53.09	45.45	50.88	69.66	-3.92%
YoY %	9.96%	-30.66%	35.30%	16.81%	-10.67%	-26.96%	-	-
Horiz. %	78.62%	71.50%	103.12%	76.21%	65.25%	73.04%	100.00%	-
EY	1.83	2.01	1.39	1.88	2.20	1.97	1.44	4.07%
YoY %	-8.96%	44.60%	-26.06%	-14.55%	11.68%	36.81%	-	-
Horiz. %	127.08%	139.58%	96.53%	130.56%	152.78%	136.81%	100.00%	-
DY	3.64	3.38	2.16	2.83	2.65	3.04	3.39	1.19%
YoY %	7.69%	56.48%	-23.67%	6.79%	-12.83%	-10.32%	-	-
Horiz. %	107.37%	99.71%	63.72%	83.48%	78.17%	89.68%	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	6.68	6.98	8.10	7.84	8.41	8.89	10.21	-6.82%
YoY %	-4.30%	-13.83%	3.32%	-6.78%	-5.40%	-12.93%	-	-
Horiz. %	65.43%	68.36%	79.33%	76.79%	82.37%	87.07%	100.00%	-
P/EPS	53.44	48.69	71.32	53.09	44.79	52.51	72.81	-5.02%
YoY %	9.76%	-31.73%	34.34%	18.53%	-14.70%	-27.88%	-	-
Horiz. %	73.40%	66.87%	97.95%	72.92%	61.52%	72.12%	100.00%	-
EY	1.87	2.05	1.40	1.88	2.23	1.90	1.37	5.31%
YoY %	-8.78%	46.43%	-25.53%	-15.70%	17.37%	38.69%	-	-
Horiz. %	136.50%	149.64%	102.19%	137.23%	162.77%	138.69%	100.00%	-
DY	3.73	3.46	2.17	2.83	2.69	2.95	3.24	2.37%
YoY %	7.80%	59.45%	-23.32%	5.20%	-8.81%	-8.95%	-	-
Horiz. %	115.12%	106.79%	66.98%	87.35%	83.02%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 10:00:00

EMA 5

30 Mins

SELL

2024-05-29 09:30:00

EMA 5

30 Mins

BUY

2024-05-29 09:00:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

RANHILL

RANHILL UTILITIES BERHAD

389

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

HLIND

HONG LEONG INDUSTRIES BHD

282

PTRANS

PERAK TRANSIT BERHAD

271

JCY

JCY INTERNATIONAL BERHAD

255

DNEX

DAGANG NEXCHANGE BERHAD

245

GENTING

GENTING BHD

192

GENM

GENTING MALAYSIA BERHAD

182

Daily Stocks

HSI-CXG

0.105

-0.025

149,053,800

KENERGY

0.455

+0.155

100,128,200

HSI-HUZ

0.255

+0.03

80,972,200

REVENUE

0.225

-0.01

65,753,700

EPICON

0.29

-0.11

50,425,300

AHB

0.125

-0.025

47,269,300

YTLPOWR-C53

0.275

+0.035

29,315,300

SNS

0.60

-0.025

28,598,400

LAGENDA

1.17

-0.49

26,937,300

DNEX

0.45

-0.01

26,637,000

More active Stocks

MPI

39.48

+0.60

68,000

YTLPOWR

5.25

+0.25

10,730,600

KENERGY

0.455

+0.155

100,128,200

KOBAY

2.27

+0.14

7,322,100

CHINHIN

3.60

+0.13

417,000

KGB

3.18

+0.12

1,968,200

ORIENT

6.84

+0.12

667,600

ORIENT

6.84

+0.12

667,600

PARAGON

3.56

+0.10

61,400

NESTLE

128.00

+0.10

400

More gainer Stocks

DLADY

34.66

-0.76

4,300

LAGENDA

1.17

-0.49

26,937,300

BKAWAN

19.76

-0.22

4,500

UTDPLT

25.16

-0.18

65,200

SYNERGY

1.47

-0.14

1,014,200

HEIM

24.02

-0.14

43,100

CARLSBG

19.34

-0.14

42,400

ALLIANZ

22.32

-0.14

7,900

ARKA

2.10

-0.14

2,000

FAVCO

2.16

-0.12

160,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More