[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

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