[STAR] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 5.24%

YoY- 21.28%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	798,655	1,019,139	1,022,022	1,030,263	1,087,147	1,063,231	1,079,332	-4.89%
YoY %	-21.63%	-0.28%	-0.80%	-5.23%	2.25%	-1.49%	-	-
Horiz. %	74.00%	94.42%	94.69%	95.45%	100.72%	98.51%	100.00%	-
PBT	142,033	142,028	181,681	244,531	214,310	258,535	261,498	-9.66%
YoY %	0.00%	-21.83%	-25.70%	14.10%	-17.11%	-1.13%	-	-
Horiz. %	54.32%	54.31%	69.48%	93.51%	81.95%	98.87%	100.00%	-
Tax	-30,328	-39,260	-49,500	-54,991	-56,360	-68,291	-64,545	-11.81%
YoY %	22.75%	20.69%	9.99%	2.43%	17.47%	-5.80%	-	-
Horiz. %	46.99%	60.83%	76.69%	85.20%	87.32%	105.80%	100.00%	-
NP	111,705	102,768	132,181	189,540	157,950	190,244	196,953	-9.01%
YoY %	8.70%	-22.25%	-30.26%	20.00%	-16.98%	-3.41%	-	-
Horiz. %	56.72%	52.18%	67.11%	96.24%	80.20%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,948	104,960	134,138	195,779	161,427	190,284	191,860	-7.52%
YoY %	14.28%	-21.75%	-31.48%	21.28%	-15.17%	-0.82%	-	-
Horiz. %	62.52%	54.71%	69.91%	102.04%	84.14%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.35%	27.64%	27.25%	22.49%	26.30%	26.41%	24.68%	-
YoY %	-22.76%	1.43%	21.16%	-14.49%	-0.42%	7.01%	-	-
Horiz. %	86.51%	111.99%	110.41%	91.13%	106.56%	107.01%	100.00%	-
Total Cost	686,950	916,371	889,841	840,723	929,197	872,987	882,379	-4.08%
YoY %	-25.04%	2.98%	5.84%	-9.52%	6.44%	-1.06%	-	-
Horiz. %	77.85%	103.85%	100.85%	95.28%	105.31%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,086,166	1,108,078	1,121,073	1,121,490	1,042,184	1,019,496	1,255,371	-2.38%
YoY %	-1.98%	-1.16%	-0.04%	7.61%	2.23%	-18.79%	-	-
Horiz. %	86.52%	88.27%	89.30%	89.34%	83.02%	81.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	132,862	132,875	132,785	110,707	132,932	132,941	155,072	-2.54%
YoY %	-0.01%	0.07%	19.94%	-16.72%	-0.01%	-14.27%	-	-
Horiz. %	85.68%	85.69%	85.63%	71.39%	85.72%	85.73%	100.00%	-
Div Payout %	110.77%	126.60%	98.99%	56.55%	82.35%	69.87%	80.83%	-
YoY %	-12.50%	27.89%	75.05%	-31.33%	17.86%	-13.56%	-	-
Horiz. %	137.04%	156.63%	122.47%	69.96%	101.88%	86.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,086,166	1,108,078	1,121,073	1,121,490	1,042,184	1,019,496	1,255,371	-2.38%
YoY %	-1.98%	-1.16%	-0.04%	7.61%	2.23%	-18.79%	-	-
Horiz. %	86.52%	88.27%	89.30%	89.34%	83.02%	81.21%	100.00%	-
NOSH	738,888	738,718	737,548	737,822	739,137	738,765	738,453	0.00%
YoY %	0.02%	0.16%	-0.04%	-0.18%	0.05%	0.04%	-	-
Horiz. %	100.06%	100.04%	99.88%	99.91%	100.09%	100.04%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	13.99%	10.08%	12.93%	18.40%	14.53%	17.89%	18.25%	-
YoY %	38.79%	-22.04%	-29.73%	26.63%	-18.78%	-1.97%	-	-
Horiz. %	76.66%	55.23%	70.85%	100.82%	79.62%	98.03%	100.00%	-
ROE	11.04%	9.47%	11.97%	17.46%	15.49%	18.66%	15.28%	-
YoY %	16.58%	-20.89%	-31.44%	12.72%	-16.99%	22.12%	-	-
Horiz. %	72.25%	61.98%	78.34%	114.27%	101.37%	122.12%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	108.09	137.96	138.57	139.64	147.08	143.92	146.16	-4.90%
YoY %	-21.65%	-0.44%	-0.77%	-5.06%	2.20%	-1.53%	-	-
Horiz. %	73.95%	94.39%	94.81%	95.54%	100.63%	98.47%	100.00%	-
EPS	16.23	14.21	18.19	26.53	21.84	25.76	25.98	-7.53%
YoY %	14.22%	-21.88%	-31.44%	21.47%	-15.22%	-0.85%	-	-
Horiz. %	62.47%	54.70%	70.02%	102.12%	84.06%	99.15%	100.00%	-
DPS	18.00	18.00	18.00	15.00	18.00	18.00	21.00	-2.53%
YoY %	0.00%	0.00%	20.00%	-16.67%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	71.43%	85.71%	85.71%	100.00%	-
NAPS	1.47	1.50	1.52	1.52	1.41	1.38	1.70	-2.39%
YoY %	-2.00%	-1.32%	0.00%	7.80%	2.17%	-18.82%	-	-
Horiz. %	86.47%	88.24%	89.41%	89.41%	82.94%	81.18%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 737,822
RPS	108.14	137.99	138.38	139.50	147.20	143.96	146.14	-4.89%
YoY %	-21.63%	-0.28%	-0.80%	-5.23%	2.25%	-1.49%	-	-
Horiz. %	74.00%	94.42%	94.69%	95.46%	100.73%	98.51%	100.00%	-
EPS	16.24	14.21	18.16	26.51	21.86	25.76	25.98	-7.52%
YoY %	14.29%	-21.75%	-31.50%	21.27%	-15.14%	-0.85%	-	-
Horiz. %	62.51%	54.70%	69.90%	102.04%	84.14%	99.15%	100.00%	-
DPS	17.99	17.99	17.98	14.99	18.00	18.00	21.00	-2.54%
YoY %	0.00%	0.06%	19.95%	-16.72%	0.00%	-14.29%	-	-
Horiz. %	85.67%	85.67%	85.62%	71.38%	85.71%	85.71%	100.00%	-
NAPS	1.4706	1.5003	1.5179	1.5185	1.4111	1.3804	1.6997	-2.38%
YoY %	-1.98%	-1.16%	-0.04%	7.61%	2.22%	-18.79%	-	-
Horiz. %	86.52%	88.27%	89.30%	89.34%	83.02%	81.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.51	2.44	2.56	2.40	3.16	3.15	3.60	-
P/RPS	2.32	1.77	1.85	1.72	2.15	2.19	2.46	-0.97%
YoY %	31.07%	-4.32%	7.56%	-20.00%	-1.83%	-10.98%	-	-
Horiz. %	94.31%	71.95%	75.20%	69.92%	87.40%	89.02%	100.00%	-
P/EPS	15.46	17.17	14.08	9.04	14.47	12.23	13.86	1.83%
YoY %	-9.96%	21.95%	55.75%	-37.53%	18.32%	-11.76%	-	-
Horiz. %	111.54%	123.88%	101.59%	65.22%	104.40%	88.24%	100.00%	-
EY	6.47	5.82	7.10	11.06	6.91	8.18	7.22	-1.80%
YoY %	11.17%	-18.03%	-35.80%	60.06%	-15.53%	13.30%	-	-
Horiz. %	89.61%	80.61%	98.34%	153.19%	95.71%	113.30%	100.00%	-
DY	7.17	7.38	7.03	6.25	5.70	5.71	5.83	3.50%
YoY %	-2.85%	4.98%	12.48%	9.65%	-0.18%	-2.06%	-	-
Horiz. %	122.98%	126.59%	120.58%	107.20%	97.77%	97.94%	100.00%	-
P/NAPS	1.71	1.63	1.68	1.58	2.24	2.28	2.12	-3.51%
YoY %	4.91%	-2.98%	6.33%	-29.46%	-1.75%	7.55%	-	-
Horiz. %	80.66%	76.89%	79.25%	74.53%	105.66%	107.55%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/16	16/11/15	19/11/14	20/11/13	21/11/12	23/11/11	11/11/10	-
Price	2.43	2.40	2.30	2.52	3.01	3.17	3.48	-
P/RPS	2.25	1.74	1.66	1.80	2.05	2.20	2.38	-0.93%
YoY %	29.31%	4.82%	-7.78%	-12.20%	-6.82%	-7.56%	-	-
Horiz. %	94.54%	73.11%	69.75%	75.63%	86.13%	92.44%	100.00%	-
P/EPS	14.97	16.89	12.65	9.50	13.78	12.31	13.39	1.87%
YoY %	-11.37%	33.52%	33.16%	-31.06%	11.94%	-8.07%	-	-
Horiz. %	111.80%	126.14%	94.47%	70.95%	102.91%	91.93%	100.00%	-
EY	6.68	5.92	7.91	10.53	7.26	8.13	7.47	-1.84%
YoY %	12.84%	-25.16%	-24.88%	45.04%	-10.70%	8.84%	-	-
Horiz. %	89.42%	79.25%	105.89%	140.96%	97.19%	108.84%	100.00%	-
DY	7.41	7.50	7.83	5.95	5.98	5.68	6.03	3.49%
YoY %	-1.20%	-4.21%	31.60%	-0.50%	5.28%	-5.80%	-	-
Horiz. %	122.89%	124.38%	129.85%	98.67%	99.17%	94.20%	100.00%	-
P/NAPS	1.65	1.60	1.51	1.66	2.13	2.30	2.05	-3.54%
YoY %	3.12%	5.96%	-9.04%	-22.07%	-7.39%	12.20%	-	-
Horiz. %	80.49%	78.05%	73.66%	80.98%	103.90%	112.20%	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