[STAR] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

18-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -5.0%

YoY- -19.65%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	465,744	779,330	899,545	1,011,817	1,039,058	1,022,423	1,074,809	-13.00%
YoY %	-40.24%	-13.36%	-11.10%	-2.62%	1.63%	-4.87%	-	-
Horiz. %	43.33%	72.51%	83.69%	94.14%	96.67%	95.13%	100.00%	-
PBT	52,658	79,696	151,802	159,515	190,924	232,394	223,233	-21.38%
YoY %	-33.93%	-47.50%	-4.84%	-16.45%	-17.84%	4.10%	-	-
Horiz. %	23.59%	35.70%	68.00%	71.46%	85.53%	104.10%	100.00%	-
Tax	21,275	-19,856	-29,004	-44,797	-48,130	-55,660	-58,611	-
YoY %	207.15%	31.54%	35.25%	6.92%	13.53%	5.03%	-	-
Horiz. %	-36.30%	33.88%	49.49%	76.43%	82.12%	94.97%	100.00%	-
NP	73,933	59,840	122,798	114,718	142,794	176,734	164,622	-12.48%
YoY %	23.55%	-51.27%	7.04%	-19.66%	-19.20%	7.36%	-	-
Horiz. %	44.91%	36.35%	74.59%	69.69%	86.74%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,868	65,901	132,282	115,617	143,890	186,027	167,837	-10.22%
YoY %	33.33%	-50.18%	14.41%	-19.65%	-22.65%	10.84%	-	-
Horiz. %	52.35%	39.26%	78.82%	68.89%	85.73%	110.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-40.40%	24.91%	19.11%	28.08%	25.21%	23.95%	26.26%	-
YoY %	-262.18%	30.35%	-31.94%	11.38%	5.26%	-8.80%	-	-
Horiz. %	-153.85%	94.86%	72.77%	106.93%	96.00%	91.20%	100.00%	-
Total Cost	391,811	719,490	776,747	897,099	896,264	845,689	910,187	-13.10%
YoY %	-45.54%	-7.37%	-13.42%	0.09%	5.98%	-7.09%	-	-
Horiz. %	43.05%	79.05%	85.34%	98.56%	98.47%	92.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,178	1,080,273	1,136,166	1,136,799	1,150,397	1,120,911	1,078,352	-4.05%
YoY %	-22.13%	-4.92%	-0.06%	-1.18%	2.63%	3.95%	-	-
Horiz. %	78.01%	100.18%	105.36%	105.42%	106.68%	103.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	44,272	332,842	132,862	132,875	132,785	110,707	132,932	-16.73%
YoY %	-86.70%	150.52%	-0.01%	0.07%	19.94%	-16.72%	-	-
Horiz. %	33.30%	250.39%	99.95%	99.96%	99.89%	83.28%	100.00%	-
Div Payout %	50.39%	505.06%	100.44%	114.93%	92.28%	59.51%	79.20%	-
YoY %	-90.02%	402.85%	-12.61%	24.54%	55.07%	-24.86%	-	-
Horiz. %	63.62%	637.70%	126.82%	145.11%	116.52%	75.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	841,178	1,080,273	1,136,166	1,136,799	1,150,397	1,120,911	1,078,352	-4.05%
YoY %	-22.13%	-4.92%	-0.06%	-1.18%	2.63%	3.95%	-	-
Horiz. %	78.01%	100.18%	105.36%	105.42%	106.68%	103.95%	100.00%	-
NOSH	738,563	739,913	737,770	738,181	737,434	737,441	738,597	-0.00%
YoY %	-0.18%	0.29%	-0.06%	0.10%	-0.00%	-0.16%	-	-
Horiz. %	100.00%	100.18%	99.89%	99.94%	99.84%	99.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.87%	7.68%	13.65%	11.34%	13.74%	17.29%	15.32%	-
YoY %	106.64%	-43.74%	20.37%	-17.47%	-20.53%	12.86%	-	-
Horiz. %	103.59%	50.13%	89.10%	74.02%	89.69%	112.86%	100.00%	-
ROE	10.45%	6.10%	11.64%	10.17%	12.51%	16.60%	15.56%	-
YoY %	71.31%	-47.59%	14.45%	-18.71%	-24.64%	6.68%	-	-
Horiz. %	67.16%	39.20%	74.81%	65.36%	80.40%	106.68%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	63.12	105.33	121.93	137.07	140.90	138.64	145.52	-12.99%
YoY %	-40.07%	-13.61%	-11.05%	-2.72%	1.63%	-4.73%	-	-
Horiz. %	43.38%	72.38%	83.79%	94.19%	96.83%	95.27%	100.00%	-
EPS	11.91	8.91	17.93	15.66	19.51	25.23	22.72	-10.20%
YoY %	33.67%	-50.31%	14.50%	-19.73%	-22.67%	11.05%	-	-
Horiz. %	52.42%	39.22%	78.92%	68.93%	85.87%	111.05%	100.00%	-
DPS	6.00	45.00	18.00	18.00	18.00	15.00	18.00	-16.72%
YoY %	-86.67%	150.00%	0.00%	0.00%	20.00%	-16.67%	-	-
Horiz. %	33.33%	250.00%	100.00%	100.00%	100.00%	83.33%	100.00%	-
NAPS	1.14	1.46	1.54	1.54	1.56	1.52	1.46	-4.03%
YoY %	-21.92%	-5.19%	0.00%	-1.28%	2.63%	4.11%	-	-
Horiz. %	78.08%	100.00%	105.48%	105.48%	106.85%	104.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 738,181
RPS	63.06	105.52	121.80	137.00	140.69	138.43	145.53	-13.00%
YoY %	-40.24%	-13.37%	-11.09%	-2.62%	1.63%	-4.88%	-	-
Horiz. %	43.33%	72.51%	83.69%	94.14%	96.67%	95.12%	100.00%	-
EPS	11.90	8.92	17.91	15.65	19.48	25.19	22.72	-10.21%
YoY %	33.41%	-50.20%	14.44%	-19.66%	-22.67%	10.87%	-	-
Horiz. %	52.38%	39.26%	78.83%	68.88%	85.74%	110.87%	100.00%	-
DPS	5.99	45.07	17.99	17.99	17.98	14.99	18.00	-16.74%
YoY %	-86.71%	150.53%	0.00%	0.06%	19.95%	-16.72%	-	-
Horiz. %	33.28%	250.39%	99.94%	99.94%	99.89%	83.28%	100.00%	-
NAPS	1.1389	1.4627	1.5383	1.5392	1.5576	1.5177	1.4601	-4.05%
YoY %	-22.14%	-4.91%	-0.06%	-1.18%	2.63%	3.94%	-	-
Horiz. %	78.00%	100.18%	105.36%	105.42%	106.68%	103.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.09	2.34	2.61	2.47	2.66	2.78	3.18	-
P/RPS	1.73	2.22	2.14	1.80	1.89	2.01	2.19	-3.85%
YoY %	-22.07%	3.74%	18.89%	-4.76%	-5.97%	-8.22%	-	-
Horiz. %	79.00%	101.37%	97.72%	82.19%	86.30%	91.78%	100.00%	-
P/EPS	9.15	26.27	14.56	15.77	13.63	11.02	13.99	-6.82%
YoY %	-65.17%	80.43%	-7.67%	15.70%	23.68%	-21.23%	-	-
Horiz. %	65.40%	187.78%	104.07%	112.72%	97.43%	78.77%	100.00%	-
EY	10.92	3.81	6.87	6.34	7.34	9.07	7.15	7.30%
YoY %	186.61%	-44.54%	8.36%	-13.62%	-19.07%	26.85%	-	-
Horiz. %	152.73%	53.29%	96.08%	88.67%	102.66%	126.85%	100.00%	-
DY	5.50	19.23	6.90	7.29	6.77	5.40	5.66	-0.47%
YoY %	-71.40%	178.70%	-5.35%	7.68%	25.37%	-4.59%	-	-
Horiz. %	97.17%	339.75%	121.91%	128.80%	119.61%	95.41%	100.00%	-
P/NAPS	0.96	1.60	1.69	1.60	1.71	1.83	2.18	-12.77%
YoY %	-40.00%	-5.33%	5.62%	-6.43%	-6.56%	-16.06%	-	-
Horiz. %	44.04%	73.39%	77.52%	73.39%	78.44%	83.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	17/08/18	21/08/17	22/08/16	18/08/15	18/08/14	14/08/13	16/08/12	-
Price	1.23	2.38	2.59	2.41	2.60	2.76	3.18	-
P/RPS	1.95	2.26	2.12	1.76	1.85	1.99	2.19	-1.91%
YoY %	-13.72%	6.60%	20.45%	-4.86%	-7.04%	-9.13%	-	-
Horiz. %	89.04%	103.20%	96.80%	80.37%	84.47%	90.87%	100.00%	-
P/EPS	10.33	26.72	14.45	15.39	13.32	10.94	13.99	-4.92%
YoY %	-61.34%	84.91%	-6.11%	15.54%	21.76%	-21.80%	-	-
Horiz. %	73.84%	190.99%	103.29%	110.01%	95.21%	78.20%	100.00%	-
EY	9.68	3.74	6.92	6.50	7.50	9.14	7.15	5.17%
YoY %	158.82%	-45.95%	6.46%	-13.33%	-17.94%	27.83%	-	-
Horiz. %	135.38%	52.31%	96.78%	90.91%	104.90%	127.83%	100.00%	-
DY	4.88	18.91	6.95	7.47	6.92	5.43	5.66	-2.43%
YoY %	-74.19%	172.09%	-6.96%	7.95%	27.44%	-4.06%	-	-
Horiz. %	86.22%	334.10%	122.79%	131.98%	122.26%	95.94%	100.00%	-
P/NAPS	1.08	1.63	1.68	1.56	1.67	1.82	2.18	-11.04%
YoY %	-33.74%	-2.98%	7.69%	-6.59%	-8.24%	-16.51%	-	-
Horiz. %	49.54%	74.77%	77.06%	71.56%	76.61%	83.49%	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

0.115

-0.015

137,025,800

KENERGY

0.455

+0.155

98,500,200

HSI-HUZ

0.245

+0.02

80,851,100

REVENUE

0.225

-0.01

65,709,700

EPICON

0.29

-0.11

49,483,700

AHB

0.125

-0.025

47,065,900

SNS

0.605

-0.02

27,755,400

LAGENDA

1.17

-0.49

26,884,800

YTLPOWR-C53

0.27

+0.03

26,783,000

DNEX

0.455

-0.005

26,587,000

More active Stocks

MPI

39.36

+0.48

64,500

YTLPOWR

5.23

+0.23

10,180,600

KOBAY

2.29

+0.16

7,177,300

KENERGY

0.455

+0.155

98,500,200

CHINHIN

3.61

+0.14

402,900

ORIENT

6.85

+0.13

654,900

ORIENT

6.85

+0.13

654,900

KGB

3.18

+0.12

1,964,700

NESTLE

128.00

+0.10

400

YTL

3.78

+0.09

5,657,700

More gainer Stocks

DLADY

34.66

-0.76

4,300

LAGENDA

1.17

-0.49

26,884,800

BKAWAN

19.76

-0.22

4,500

UTDPLT

25.16

-0.18

64,000

CARLSBG

19.34

-0.14

42,400

HEIM

24.02

-0.14

40,400

ALLIANZ

22.32

-0.14

7,400

ARKA

2.10

-0.14

2,000

SYNERGY

1.49

-0.12

943,800

KUAISHO-C17

0.08

-0.12

58,800

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