[STAR] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -3.06%

YoY- 12.79%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	1,000,317	1,020,031	1,015,852	1,070,549	1,069,618	1,059,140	1,023,161	-0.37%
YoY %	-1.93%	0.41%	-5.11%	0.09%	0.99%	3.52%	-	-
Horiz. %	97.77%	99.69%	99.29%	104.63%	104.54%	103.52%	100.00%	-
PBT	154,851	169,370	179,246	249,848	240,403	260,224	225,204	-6.04%
YoY %	-8.57%	-5.51%	-28.26%	3.93%	-7.62%	15.55%	-	-
Horiz. %	68.76%	75.21%	79.59%	110.94%	106.75%	115.55%	100.00%	-
Tax	-33,303	-48,880	-47,205	-55,789	-63,619	-70,346	-54,823	-7.96%
YoY %	31.87%	-3.55%	15.39%	12.31%	9.56%	-28.31%	-	-
Horiz. %	60.75%	89.16%	86.10%	101.76%	116.04%	128.31%	100.00%	-
NP	121,548	120,490	132,041	194,059	176,784	189,878	170,381	-5.46%
YoY %	0.88%	-8.75%	-31.96%	9.77%	-6.90%	11.44%	-	-
Horiz. %	71.34%	70.72%	77.50%	113.90%	103.76%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,898	121,704	133,050	201,730	178,849	187,386	164,272	-4.84%
YoY %	0.16%	-8.53%	-34.05%	12.79%	-4.56%	14.07%	-	-
Horiz. %	74.20%	74.09%	80.99%	122.80%	108.87%	114.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.51%	28.86%	26.34%	22.33%	26.46%	27.03%	24.34%	-
YoY %	-25.47%	9.57%	17.96%	-15.61%	-2.11%	11.05%	-	-
Horiz. %	88.37%	118.57%	108.22%	91.74%	108.71%	111.05%	100.00%	-
Total Cost	878,769	899,541	883,811	876,490	892,834	869,262	852,780	0.50%
YoY %	-2.31%	1.78%	0.84%	-1.83%	2.71%	1.93%	-	-
Horiz. %	103.05%	105.48%	103.64%	102.78%	104.70%	101.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	982,735	1,226,357	-2.03%
YoY %	-1.98%	-0.88%	1.36%	7.15%	4.56%	-19.87%	-	-
Horiz. %	88.41%	90.20%	91.00%	89.78%	83.79%	80.13%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	132,899	132,808	110,663	132,934	132,941	144,023	155,046	-2.53%
YoY %	0.07%	20.01%	-16.75%	-0.01%	-7.69%	-7.11%	-	-
Horiz. %	85.72%	85.66%	71.37%	85.74%	85.74%	92.89%	100.00%	-
Div Payout %	109.03%	109.12%	83.17%	65.90%	74.33%	76.86%	94.38%	-
YoY %	-0.08%	31.20%	26.21%	-11.34%	-3.29%	-18.56%	-	-
Horiz. %	115.52%	115.62%	88.12%	69.82%	78.76%	81.44%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	982,735	1,226,357	-2.03%
YoY %	-1.98%	-0.88%	1.36%	7.15%	4.56%	-19.87%	-	-
Horiz. %	88.41%	90.20%	91.00%	89.78%	83.79%	80.13%	100.00%	-
NOSH	737,571	737,416	739,045	738,951	739,271	738,899	738,769	-0.02%
YoY %	0.02%	-0.22%	0.01%	-0.04%	0.05%	0.02%	-	-
Horiz. %	99.84%	99.82%	100.04%	100.02%	100.07%	100.02%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.15%	11.81%	13.00%	18.13%	16.53%	17.93%	16.65%	-
YoY %	2.88%	-9.15%	-28.30%	9.68%	-7.81%	7.69%	-	-
Horiz. %	72.97%	70.93%	78.08%	108.89%	99.28%	107.69%	100.00%	-
ROE	11.24%	11.00%	11.92%	18.32%	17.40%	19.07%	13.40%	-
YoY %	2.18%	-7.72%	-34.93%	5.29%	-8.76%	42.31%	-	-
Horiz. %	83.88%	82.09%	88.96%	136.72%	129.85%	142.31%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	135.62	138.32	137.45	144.87	144.69	143.34	138.50	-0.34%
YoY %	-1.95%	0.63%	-5.12%	0.12%	0.94%	3.49%	-	-
Horiz. %	97.92%	99.87%	99.24%	104.60%	104.47%	103.49%	100.00%	-
EPS	16.53	16.50	18.00	27.30	24.19	25.36	22.24	-4.82%
YoY %	0.18%	-8.33%	-34.07%	12.86%	-4.61%	14.03%	-	-
Horiz. %	74.33%	74.19%	80.94%	122.75%	108.77%	114.03%	100.00%	-
DPS	18.00	18.00	15.00	18.00	18.00	19.50	21.00	-2.53%
YoY %	0.00%	20.00%	-16.67%	0.00%	-7.69%	-7.14%	-	-
Horiz. %	85.71%	85.71%	71.43%	85.71%	85.71%	92.86%	100.00%	-
NAPS	1.47	1.50	1.51	1.49	1.39	1.33	1.66	-2.00%
YoY %	-2.00%	-0.66%	1.34%	7.19%	4.51%	-19.88%	-	-
Horiz. %	88.55%	90.36%	90.96%	89.76%	83.73%	80.12%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 738,951
RPS	135.44	138.11	137.54	144.95	144.82	143.41	138.53	-0.37%
YoY %	-1.93%	0.41%	-5.11%	0.09%	0.98%	3.52%	-	-
Horiz. %	97.77%	99.70%	99.29%	104.63%	104.54%	103.52%	100.00%	-
EPS	16.50	16.48	18.01	27.31	24.22	25.37	22.24	-4.84%
YoY %	0.12%	-8.50%	-34.05%	12.76%	-4.53%	14.07%	-	-
Horiz. %	74.19%	74.10%	80.98%	122.80%	108.90%	114.07%	100.00%	-
DPS	17.99	17.98	14.98	18.00	18.00	19.50	20.99	-2.53%
YoY %	0.06%	20.03%	-16.78%	0.00%	-7.69%	-7.10%	-	-
Horiz. %	85.71%	85.66%	71.37%	85.76%	85.76%	92.90%	100.00%	-
NAPS	1.468	1.4977	1.511	1.4908	1.3913	1.3306	1.6605	-2.03%
YoY %	-1.98%	-0.88%	1.35%	7.15%	4.56%	-19.87%	-	-
Horiz. %	88.41%	90.20%	91.00%	89.78%	83.79%	80.13%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.40	2.45	2.37	2.54	3.28	3.50	3.40	-
P/RPS	1.77	1.77	1.72	1.75	2.27	2.44	2.45	-5.26%
YoY %	0.00%	2.91%	-1.71%	-22.91%	-6.97%	-0.41%	-	-
Horiz. %	72.24%	72.24%	70.20%	71.43%	92.65%	99.59%	100.00%	-
P/EPS	14.52	14.84	13.16	9.30	13.56	13.80	15.29	-0.85%
YoY %	-2.16%	12.77%	41.51%	-31.42%	-1.74%	-9.74%	-	-
Horiz. %	94.96%	97.06%	86.07%	60.82%	88.69%	90.26%	100.00%	-
EY	6.89	6.74	7.60	10.75	7.38	7.25	6.54	0.87%
YoY %	2.23%	-11.32%	-29.30%	45.66%	1.79%	10.86%	-	-
Horiz. %	105.35%	103.06%	116.21%	164.37%	112.84%	110.86%	100.00%	-
DY	7.50	7.35	6.33	7.09	5.49	5.57	6.18	3.27%
YoY %	2.04%	16.11%	-10.72%	29.14%	-1.44%	-9.87%	-	-
Horiz. %	121.36%	118.93%	102.43%	114.72%	88.83%	90.13%	100.00%	-
P/NAPS	1.63	1.63	1.57	1.70	2.36	2.63	2.05	-3.74%
YoY %	0.00%	3.82%	-7.65%	-27.97%	-10.27%	28.29%	-	-
Horiz. %	79.51%	79.51%	76.59%	82.93%	115.12%	128.29%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/05/16	19/05/15	21/05/14	22/05/13	23/05/12	26/05/11	24/05/10	-
Price	2.39	2.41	2.59	2.61	3.22	3.35	3.30	-
P/RPS	1.76	1.74	1.88	1.80	2.23	2.34	2.38	-4.90%
YoY %	1.15%	-7.45%	4.44%	-19.28%	-4.70%	-1.68%	-	-
Horiz. %	73.95%	73.11%	78.99%	75.63%	93.70%	98.32%	100.00%	-
P/EPS	14.46	14.60	14.39	9.56	13.31	13.21	14.84	-0.43%
YoY %	-0.96%	1.46%	50.52%	-28.17%	0.76%	-10.98%	-	-
Horiz. %	97.44%	98.38%	96.97%	64.42%	89.69%	89.02%	100.00%	-
EY	6.92	6.85	6.95	10.46	7.51	7.57	6.74	0.43%
YoY %	1.02%	-1.44%	-33.56%	39.28%	-0.79%	12.31%	-	-
Horiz. %	102.67%	101.63%	103.12%	155.19%	111.42%	112.31%	100.00%	-
DY	7.53	7.47	5.79	6.90	5.59	5.82	6.36	2.85%
YoY %	0.80%	29.02%	-16.09%	23.43%	-3.95%	-8.49%	-	-
Horiz. %	118.40%	117.45%	91.04%	108.49%	87.89%	91.51%	100.00%	-
P/NAPS	1.63	1.61	1.72	1.75	2.32	2.52	1.99	-3.26%
YoY %	1.24%	-6.40%	-1.71%	-24.57%	-7.94%	26.63%	-	-
Horiz. %	81.91%	80.90%	86.43%	87.94%	116.58%	126.63%	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