[STAR] YoY TTM 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- 8.15%

YoY- -22.65%

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
TTM Result
Revenue	779,330	899,545	1,011,817	1,039,058	1,022,423	1,074,809	1,057,653	-4.95%
YoY %	-13.36%	-11.10%	-2.62%	1.63%	-4.87%	1.62%	-	-
Horiz. %	73.68%	85.05%	95.67%	98.24%	96.67%	101.62%	100.00%	-
PBT	79,696	151,802	159,515	190,924	232,394	223,233	263,685	-18.06%
YoY %	-47.50%	-4.84%	-16.45%	-17.84%	4.10%	-15.34%	-	-
Horiz. %	30.22%	57.57%	60.49%	72.41%	88.13%	84.66%	100.00%	-
Tax	-19,856	-29,004	-44,797	-48,130	-55,660	-58,611	-68,019	-18.53%
YoY %	31.54%	35.25%	6.92%	13.53%	5.03%	13.83%	-	-
Horiz. %	29.19%	42.64%	65.86%	70.76%	81.83%	86.17%	100.00%	-
NP	59,840	122,798	114,718	142,794	176,734	164,622	195,666	-17.90%
YoY %	-51.27%	7.04%	-19.66%	-19.20%	7.36%	-15.87%	-	-
Horiz. %	30.58%	62.76%	58.63%	72.98%	90.32%	84.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,901	132,282	115,617	143,890	186,027	167,837	192,556	-16.35%
YoY %	-50.18%	14.41%	-19.65%	-22.65%	10.84%	-12.84%	-	-
Horiz. %	34.22%	68.70%	60.04%	74.73%	96.61%	87.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	19.11%	28.08%	25.21%	23.95%	26.26%	25.80%	-
YoY %	30.35%	-31.94%	11.38%	5.26%	-8.80%	1.78%	-	-
Horiz. %	96.55%	74.07%	108.84%	97.71%	92.83%	101.78%	100.00%	-
Total Cost	719,490	776,747	897,099	896,264	845,689	910,187	861,987	-2.96%
YoY %	-7.37%	-13.42%	0.09%	5.98%	-7.09%	5.59%	-	-
Horiz. %	83.47%	90.11%	104.07%	103.98%	98.11%	105.59%	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	332,842	132,862	132,875	132,785	110,707	132,932	132,941	16.51%
YoY %	150.52%	-0.01%	0.07%	19.94%	-16.72%	-0.01%	-	-
Horiz. %	250.37%	99.94%	99.95%	99.88%	83.28%	99.99%	100.00%	-
Div Payout %	505.06%	100.44%	114.93%	92.28%	59.51%	79.20%	69.04%	-
YoY %	402.85%	-12.61%	24.54%	55.07%	-24.86%	14.72%	-	-
Horiz. %	731.55%	145.48%	166.47%	133.66%	86.20%	114.72%	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	7.68%	13.65%	11.34%	13.74%	17.29%	15.32%	18.50%	-
YoY %	-43.74%	20.37%	-17.47%	-20.53%	12.86%	-17.19%	-	-
Horiz. %	41.51%	73.78%	61.30%	74.27%	93.46%	82.81%	100.00%	-
ROE	6.10%	11.64%	10.17%	12.51%	16.60%	15.56%	18.49%	-
YoY %	-47.59%	14.45%	-18.71%	-24.64%	6.68%	-15.85%	-	-
Horiz. %	32.99%	62.95%	55.00%	67.66%	89.78%	84.15%	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	105.33	121.93	137.07	140.90	138.64	145.52	143.18	-4.98%
YoY %	-13.61%	-11.05%	-2.72%	1.63%	-4.73%	1.63%	-	-
Horiz. %	73.56%	85.16%	95.73%	98.41%	96.83%	101.63%	100.00%	-
EPS	8.91	17.93	15.66	19.51	25.23	22.72	26.07	-16.37%
YoY %	-50.31%	14.50%	-19.73%	-22.67%	11.05%	-12.85%	-	-
Horiz. %	34.18%	68.78%	60.07%	74.84%	96.78%	87.15%	100.00%	-
DPS	45.00	18.00	18.00	18.00	15.00	18.00	18.00	16.48%
YoY %	150.00%	0.00%	0.00%	20.00%	-16.67%	0.00%	-	-
Horiz. %	250.00%	100.00%	100.00%	100.00%	83.33%	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	105.52	121.80	137.00	140.69	138.43	145.53	143.20	-4.95%
YoY %	-13.37%	-11.09%	-2.62%	1.63%	-4.88%	1.63%	-	-
Horiz. %	73.69%	85.06%	95.67%	98.25%	96.67%	101.63%	100.00%	-
EPS	8.92	17.91	15.65	19.48	25.19	22.72	26.07	-16.35%
YoY %	-50.20%	14.44%	-19.66%	-22.67%	10.87%	-12.85%	-	-
Horiz. %	34.22%	68.70%	60.03%	74.72%	96.62%	87.15%	100.00%	-
DPS	45.07	17.99	17.99	17.98	14.99	18.00	18.00	16.51%
YoY %	150.53%	0.00%	0.06%	19.95%	-16.72%	0.00%	-	-
Horiz. %	250.39%	99.94%	99.94%	99.89%	83.28%	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	2.22	2.14	1.80	1.89	2.01	2.19	2.37	-1.08%
YoY %	3.74%	18.89%	-4.76%	-5.97%	-8.22%	-7.59%	-	-
Horiz. %	93.67%	90.30%	75.95%	79.75%	84.81%	92.41%	100.00%	-
P/EPS	26.27	14.56	15.77	13.63	11.02	13.99	13.04	12.37%
YoY %	80.43%	-7.67%	15.70%	23.68%	-21.23%	7.29%	-	-
Horiz. %	201.46%	111.66%	120.94%	104.52%	84.51%	107.29%	100.00%	-
EY	3.81	6.87	6.34	7.34	9.07	7.15	7.67	-10.99%
YoY %	-44.54%	8.36%	-13.62%	-19.07%	26.85%	-6.78%	-	-
Horiz. %	49.67%	89.57%	82.66%	95.70%	118.25%	93.22%	100.00%	-
DY	19.23	6.90	7.29	6.77	5.40	5.66	5.29	23.97%
YoY %	178.70%	-5.35%	7.68%	25.37%	-4.59%	6.99%	-	-
Horiz. %	363.52%	130.43%	137.81%	127.98%	102.08%	106.99%	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	2.26	2.12	1.76	1.85	1.99	2.19	2.34	-0.57%
YoY %	6.60%	20.45%	-4.86%	-7.04%	-9.13%	-6.41%	-	-
Horiz. %	96.58%	90.60%	75.21%	79.06%	85.04%	93.59%	100.00%	-
P/EPS	26.72	14.45	15.39	13.32	10.94	13.99	12.85	12.96%
YoY %	84.91%	-6.11%	15.54%	21.76%	-21.80%	8.87%	-	-
Horiz. %	207.94%	112.45%	119.77%	103.66%	85.14%	108.87%	100.00%	-
EY	3.74	6.92	6.50	7.50	9.14	7.15	7.78	-11.48%
YoY %	-45.95%	6.46%	-13.33%	-17.94%	27.83%	-8.10%	-	-
Horiz. %	48.07%	88.95%	83.55%	96.40%	117.48%	91.90%	100.00%	-
DY	18.91	6.95	7.47	6.92	5.43	5.66	5.37	23.32%
YoY %	172.09%	-6.96%	7.95%	27.44%	-4.06%	5.40%	-	-
Horiz. %	352.14%	129.42%	139.11%	128.86%	101.12%	105.40%	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