[STAR] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

18-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 142.2%

YoY- 37.98%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	129,381	165,539	266,311	274,525	251,319	299,445	294,254	-12.78%
YoY %	-21.84%	-37.84%	-2.99%	9.23%	-16.07%	1.76%	-	-
Horiz. %	43.97%	56.26%	90.50%	93.30%	85.41%	101.76%	100.00%	-
PBT	565	39,877	42,926	52,781	41,103	58,557	75,727	-55.76%
YoY %	-98.58%	-7.10%	-18.67%	28.41%	-29.81%	-22.67%	-	-
Horiz. %	0.75%	52.66%	56.69%	69.70%	54.28%	77.33%	100.00%	-
Tax	-2,043	-5,313	-9,612	-13,695	-12,770	-12,899	-17,907	-30.33%
YoY %	61.55%	44.73%	29.81%	-7.24%	1.00%	27.97%	-	-
Horiz. %	11.41%	29.67%	53.68%	76.48%	71.31%	72.03%	100.00%	-
NP	-1,478	34,564	33,314	39,086	28,333	45,658	57,820	-
YoY %	-104.28%	3.75%	-14.77%	37.95%	-37.95%	-21.03%	-	-
Horiz. %	-2.56%	59.78%	57.62%	67.60%	49.00%	78.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,509	43,676	33,292	39,379	28,539	44,242	55,254	-26.76%
YoY %	-80.52%	31.19%	-15.46%	37.98%	-35.49%	-19.93%	-	-
Horiz. %	15.40%	79.05%	60.25%	71.27%	51.65%	80.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	361.59%	13.32%	22.39%	25.95%	31.07%	22.03%	23.65%	-
YoY %	2,614.64%	-40.51%	-13.72%	-16.48%	41.03%	-6.85%	-	-
Horiz. %	1,528.92%	56.32%	94.67%	109.73%	131.37%	93.15%	100.00%	-
Total Cost	130,859	130,975	232,997	235,439	222,986	253,787	236,434	-9.38%
YoY %	-0.09%	-43.79%	-1.04%	5.58%	-12.14%	7.34%	-	-
Horiz. %	55.35%	55.40%	98.55%	99.58%	94.31%	107.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,080,273	1,136,166	1,136,799	1,150,397	1,120,911	1,078,352	1,041,552	0.60%
YoY %	-4.92%	-0.06%	-1.18%	2.63%	3.95%	3.53%	-	-
Horiz. %	103.72%	109.08%	109.14%	110.45%	107.62%	103.53%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	266,368	66,399	66,436	66,369	44,246	66,473	66,482	26.00%
YoY %	301.16%	-0.06%	0.10%	50.00%	-33.44%	-0.01%	-	-
Horiz. %	400.66%	99.88%	99.93%	99.83%	66.55%	99.99%	100.00%	-
Div Payout %	3,130.43%	152.03%	199.56%	168.54%	155.04%	150.25%	120.32%	-
YoY %	1,959.09%	-23.82%	18.41%	8.71%	3.19%	24.88%	-	-
Horiz. %	2,601.75%	126.35%	165.86%	140.08%	128.86%	124.88%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,080,273	1,136,166	1,136,799	1,150,397	1,120,911	1,078,352	1,041,552	0.60%
YoY %	-4.92%	-0.06%	-1.18%	2.63%	3.95%	3.53%	-	-
Horiz. %	103.72%	109.08%	109.14%	110.45%	107.62%	103.53%	100.00%	-
NOSH	739,913	737,770	738,181	737,434	737,441	738,597	738,689	0.02%
YoY %	0.29%	-0.06%	0.10%	-0.00%	-0.16%	-0.01%	-	-
Horiz. %	100.17%	99.88%	99.93%	99.83%	99.83%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-1.14%	20.88%	12.51%	14.24%	11.27%	15.25%	19.65%	-
YoY %	-105.46%	66.91%	-12.15%	26.35%	-26.10%	-22.39%	-	-
Horiz. %	-5.80%	106.26%	63.66%	72.47%	57.35%	77.61%	100.00%	-
ROE	0.79%	3.84%	2.93%	3.42%	2.55%	4.10%	5.30%	-
YoY %	-79.43%	31.06%	-14.33%	34.12%	-37.80%	-22.64%	-	-
Horiz. %	14.91%	72.45%	55.28%	64.53%	48.11%	77.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	17.49	22.44	36.08	37.23	34.08	40.54	39.83	-12.80%
YoY %	-22.06%	-37.80%	-3.09%	9.24%	-15.93%	1.78%	-	-
Horiz. %	43.91%	56.34%	90.58%	93.47%	85.56%	101.78%	100.00%	-
EPS	1.15	5.92	4.51	5.34	3.87	5.99	7.48	-26.78%
YoY %	-80.57%	31.26%	-15.54%	37.98%	-35.39%	-19.92%	-	-
Horiz. %	15.37%	79.14%	60.29%	71.39%	51.74%	80.08%	100.00%	-
DPS	36.00	9.00	9.00	9.00	6.00	9.00	9.00	25.96%
YoY %	300.00%	0.00%	0.00%	50.00%	-33.33%	0.00%	-	-
Horiz. %	400.00%	100.00%	100.00%	100.00%	66.67%	100.00%	100.00%	-
NAPS	1.46	1.54	1.54	1.56	1.52	1.46	1.41	0.58%
YoY %	-5.19%	0.00%	-1.28%	2.63%	4.11%	3.55%	-	-
Horiz. %	103.55%	109.22%	109.22%	110.64%	107.80%	103.55%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 737,434
RPS	17.52	22.41	36.06	37.17	34.03	40.54	39.84	-12.78%
YoY %	-21.82%	-37.85%	-2.99%	9.23%	-16.06%	1.76%	-	-
Horiz. %	43.98%	56.25%	90.51%	93.30%	85.42%	101.76%	100.00%	-
EPS	1.15	5.91	4.51	5.33	3.86	5.99	7.48	-26.78%
YoY %	-80.54%	31.04%	-15.38%	38.08%	-35.56%	-19.92%	-	-
Horiz. %	15.37%	79.01%	60.29%	71.26%	51.60%	80.08%	100.00%	-
DPS	36.07	8.99	9.00	8.99	5.99	9.00	9.00	26.00%
YoY %	301.22%	-0.11%	0.11%	50.08%	-33.44%	0.00%	-	-
Horiz. %	400.78%	99.89%	100.00%	99.89%	66.56%	100.00%	100.00%	-
NAPS	1.4627	1.5383	1.5392	1.5576	1.5177	1.4601	1.4102	0.61%
YoY %	-4.91%	-0.06%	-1.18%	2.63%	3.94%	3.54%	-	-
Horiz. %	103.72%	109.08%	109.15%	110.45%	107.62%	103.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.34	2.61	2.47	2.66	2.78	3.18	3.40	-
P/RPS	13.38	11.63	6.85	7.15	8.16	7.84	8.54	7.76%
YoY %	15.05%	69.78%	-4.20%	-12.38%	4.08%	-8.20%	-	-
Horiz. %	156.67%	136.18%	80.21%	83.72%	95.55%	91.80%	100.00%	-
P/EPS	203.48	44.09	54.77	49.81	71.83	53.09	45.45	28.35%
YoY %	361.51%	-19.50%	9.96%	-30.66%	35.30%	16.81%	-	-
Horiz. %	447.70%	97.01%	120.51%	109.59%	158.04%	116.81%	100.00%	-
EY	0.49	2.27	1.83	2.01	1.39	1.88	2.20	-22.12%
YoY %	-78.41%	24.04%	-8.96%	44.60%	-26.06%	-14.55%	-	-
Horiz. %	22.27%	103.18%	83.18%	91.36%	63.18%	85.45%	100.00%	-
DY	15.38	3.45	3.64	3.38	2.16	2.83	2.65	34.01%
YoY %	345.80%	-5.22%	7.69%	56.48%	-23.67%	6.79%	-	-
Horiz. %	580.38%	130.19%	137.36%	127.55%	81.51%	106.79%	100.00%	-
P/NAPS	1.60	1.69	1.60	1.71	1.83	2.18	2.41	-6.59%
YoY %	-5.33%	5.62%	-6.43%	-6.56%	-16.06%	-9.54%	-	-
Horiz. %	66.39%	70.12%	66.39%	70.95%	75.93%	90.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/08/17	22/08/16	18/08/15	18/08/14	14/08/13	16/08/12	18/08/11	-
Price	2.38	2.59	2.41	2.60	2.76	3.18	3.35	-
P/RPS	13.61	11.54	6.68	6.98	8.10	7.84	8.41	8.34%
YoY %	17.94%	72.75%	-4.30%	-13.83%	3.32%	-6.78%	-	-
Horiz. %	161.83%	137.22%	79.43%	83.00%	96.31%	93.22%	100.00%	-
P/EPS	206.96	43.75	53.44	48.69	71.32	53.09	44.79	29.02%
YoY %	373.05%	-18.13%	9.76%	-31.73%	34.34%	18.53%	-	-
Horiz. %	462.07%	97.68%	119.31%	108.71%	159.23%	118.53%	100.00%	-
EY	0.48	2.29	1.87	2.05	1.40	1.88	2.23	-22.56%
YoY %	-79.04%	22.46%	-8.78%	46.43%	-25.53%	-15.70%	-	-
Horiz. %	21.52%	102.69%	83.86%	91.93%	62.78%	84.30%	100.00%	-
DY	15.13	3.47	3.73	3.46	2.17	2.83	2.69	33.32%
YoY %	336.02%	-6.97%	7.80%	59.45%	-23.32%	5.20%	-	-
Horiz. %	562.45%	129.00%	138.66%	128.62%	80.67%	105.20%	100.00%	-
P/NAPS	1.63	1.68	1.56	1.67	1.82	2.18	2.38	-6.10%
YoY %	-2.98%	7.69%	-6.59%	-8.24%	-16.51%	-8.40%	-	-
Horiz. %	68.49%	70.59%	65.55%	70.17%	76.47%	91.60%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:00:00

EMA 5

Hourly

SELL

2024-05-15 16:00:00

EMA 5

30 Mins

SELL

2024-05-15 15:40:00

ADX

5 Mins

BUY

2024-05-15 15:30:00

ADX

5 Mins

SELL

2024-05-15 15:30:00

EMA 5

10 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

616

TASCO

TASCO BERHAD

609

MPI

MALAYSIAN PACIFIC INDUSTRIES

470

PTRANS

PERAK TRANSIT BERHAD

470

HLIND

HONG LEONG INDUSTRIES BHD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

421

MYEG

MY E.G. SERVICES BHD

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

332

SUPERMX

SUPERMAX CORPORATION BHD

331

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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