[STAR] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -6.88%

YoY- -34.05%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	591,135	1,000,317	1,020,031	1,015,852	1,070,549	1,069,618	1,059,140	-9.25%
YoY %	-40.91%	-1.93%	0.41%	-5.11%	0.09%	0.99%	-	-
Horiz. %	55.81%	94.45%	96.31%	95.91%	101.08%	100.99%	100.00%	-
PBT	106,171	154,851	169,370	179,246	249,848	240,403	260,224	-13.86%
YoY %	-31.44%	-8.57%	-5.51%	-28.26%	3.93%	-7.62%	-	-
Horiz. %	40.80%	59.51%	65.09%	68.88%	96.01%	92.38%	100.00%	-
Tax	-10,289	-33,303	-48,880	-47,205	-55,789	-63,619	-70,346	-27.39%
YoY %	69.10%	31.87%	-3.55%	15.39%	12.31%	9.56%	-	-
Horiz. %	14.63%	47.34%	69.49%	67.10%	79.31%	90.44%	100.00%	-
NP	95,882	121,548	120,490	132,041	194,059	176,784	189,878	-10.75%
YoY %	-21.12%	0.88%	-8.75%	-31.96%	9.77%	-6.90%	-	-
Horiz. %	50.50%	64.01%	63.46%	69.54%	102.20%	93.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,068	121,898	121,704	133,050	201,730	178,849	187,386	-9.76%
YoY %	-17.09%	0.16%	-8.53%	-34.05%	12.79%	-4.56%	-	-
Horiz. %	53.94%	65.05%	64.95%	71.00%	107.65%	95.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.69%	21.51%	28.86%	26.34%	22.33%	26.46%	27.03%	-
YoY %	-54.95%	-25.47%	9.57%	17.96%	-15.61%	-2.11%	-	-
Horiz. %	35.85%	79.58%	106.77%	97.45%	82.61%	97.89%	100.00%	-
Total Cost	495,253	878,769	899,541	883,811	876,490	892,834	869,262	-8.94%
YoY %	-43.64%	-2.31%	1.78%	0.84%	-1.83%	2.71%	-	-
Horiz. %	56.97%	101.09%	103.48%	101.67%	100.83%	102.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,070,744	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	982,735	1.43%
YoY %	-1.24%	-1.98%	-0.88%	1.36%	7.15%	4.56%	-	-
Horiz. %	108.96%	110.33%	112.56%	113.56%	112.04%	104.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	132,872	132,899	132,808	110,663	132,934	132,941	144,023	-1.33%
YoY %	-0.02%	0.07%	20.01%	-16.75%	-0.01%	-7.69%	-	-
Horiz. %	92.26%	92.28%	92.21%	76.84%	92.30%	92.31%	100.00%	-
Div Payout %	131.47%	109.03%	109.12%	83.17%	65.90%	74.33%	76.86%	-
YoY %	20.58%	-0.08%	31.20%	26.21%	-11.34%	-3.29%	-	-
Horiz. %	171.05%	141.86%	141.97%	108.21%	85.74%	96.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,070,744	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	982,735	1.43%
YoY %	-1.24%	-1.98%	-0.88%	1.36%	7.15%	4.56%	-	-
Horiz. %	108.96%	110.33%	112.56%	113.56%	112.04%	104.56%	100.00%	-
NOSH	738,444	737,571	737,416	739,045	738,951	739,271	738,899	-0.01%
YoY %	0.12%	0.02%	-0.22%	0.01%	-0.04%	0.05%	-	-
Horiz. %	99.94%	99.82%	99.80%	100.02%	100.01%	100.05%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	16.22%	12.15%	11.81%	13.00%	18.13%	16.53%	17.93%	-
YoY %	33.50%	2.88%	-9.15%	-28.30%	9.68%	-7.81%	-	-
Horiz. %	90.46%	67.76%	65.87%	72.50%	101.12%	92.19%	100.00%	-
ROE	9.44%	11.24%	11.00%	11.92%	18.32%	17.40%	19.07%	-
YoY %	-16.01%	2.18%	-7.72%	-34.93%	5.29%	-8.76%	-	-
Horiz. %	49.50%	58.94%	57.68%	62.51%	96.07%	91.24%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	80.05	135.62	138.32	137.45	144.87	144.69	143.34	-9.24%
YoY %	-40.97%	-1.95%	0.63%	-5.12%	0.12%	0.94%	-	-
Horiz. %	55.85%	94.61%	96.50%	95.89%	101.07%	100.94%	100.00%	-
EPS	13.69	16.53	16.50	18.00	27.30	24.19	25.36	-9.75%
YoY %	-17.18%	0.18%	-8.33%	-34.07%	12.86%	-4.61%	-	-
Horiz. %	53.98%	65.18%	65.06%	70.98%	107.65%	95.39%	100.00%	-
DPS	18.00	18.00	18.00	15.00	18.00	18.00	19.50	-1.32%
YoY %	0.00%	0.00%	20.00%	-16.67%	0.00%	-7.69%	-	-
Horiz. %	92.31%	92.31%	92.31%	76.92%	92.31%	92.31%	100.00%	-
NAPS	1.45	1.47	1.50	1.51	1.49	1.39	1.33	1.44%
YoY %	-1.36%	-2.00%	-0.66%	1.34%	7.19%	4.51%	-	-
Horiz. %	109.02%	110.53%	112.78%	113.53%	112.03%	104.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 739,045
RPS	80.04	135.44	138.11	137.54	144.95	144.82	143.41	-9.25%
YoY %	-40.90%	-1.93%	0.41%	-5.11%	0.09%	0.98%	-	-
Horiz. %	55.81%	94.44%	96.30%	95.91%	101.07%	100.98%	100.00%	-
EPS	13.68	16.50	16.48	18.01	27.31	24.22	25.37	-9.77%
YoY %	-17.09%	0.12%	-8.50%	-34.05%	12.76%	-4.53%	-	-
Horiz. %	53.92%	65.04%	64.96%	70.99%	107.65%	95.47%	100.00%	-
DPS	17.99	17.99	17.98	14.98	18.00	18.00	19.50	-1.33%
YoY %	0.00%	0.06%	20.03%	-16.78%	0.00%	-7.69%	-	-
Horiz. %	92.26%	92.26%	92.21%	76.82%	92.31%	92.31%	100.00%	-
NAPS	1.4498	1.468	1.4977	1.511	1.4908	1.3913	1.3306	1.43%
YoY %	-1.24%	-1.98%	-0.88%	1.35%	7.15%	4.56%	-	-
Horiz. %	108.96%	110.33%	112.56%	113.56%	112.04%	104.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	2.41	2.40	2.45	2.37	2.54	3.28	3.50	-
P/RPS	3.01	1.77	1.77	1.72	1.75	2.27	2.44	3.55%
YoY %	70.06%	0.00%	2.91%	-1.71%	-22.91%	-6.97%	-	-
Horiz. %	123.36%	72.54%	72.54%	70.49%	71.72%	93.03%	100.00%	-
P/EPS	17.61	14.52	14.84	13.16	9.30	13.56	13.80	4.14%
YoY %	21.28%	-2.16%	12.77%	41.51%	-31.42%	-1.74%	-	-
Horiz. %	127.61%	105.22%	107.54%	95.36%	67.39%	98.26%	100.00%	-
EY	5.68	6.89	6.74	7.60	10.75	7.38	7.25	-3.98%
YoY %	-17.56%	2.23%	-11.32%	-29.30%	45.66%	1.79%	-	-
Horiz. %	78.34%	95.03%	92.97%	104.83%	148.28%	101.79%	100.00%	-
DY	7.47	7.50	7.35	6.33	7.09	5.49	5.57	5.00%
YoY %	-0.40%	2.04%	16.11%	-10.72%	29.14%	-1.44%	-	-
Horiz. %	134.11%	134.65%	131.96%	113.64%	127.29%	98.56%	100.00%	-
P/NAPS	1.66	1.63	1.63	1.57	1.70	2.36	2.63	-7.37%
YoY %	1.84%	0.00%	3.82%	-7.65%	-27.97%	-10.27%	-	-
Horiz. %	63.12%	61.98%	61.98%	59.70%	64.64%	89.73%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	24/05/16	19/05/15	21/05/14	22/05/13	23/05/12	26/05/11	-
Price	2.48	2.39	2.41	2.59	2.61	3.22	3.35	-
P/RPS	3.10	1.76	1.74	1.88	1.80	2.23	2.34	4.79%
YoY %	76.14%	1.15%	-7.45%	4.44%	-19.28%	-4.70%	-	-
Horiz. %	132.48%	75.21%	74.36%	80.34%	76.92%	95.30%	100.00%	-
P/EPS	18.12	14.46	14.60	14.39	9.56	13.31	13.21	5.40%
YoY %	25.31%	-0.96%	1.46%	50.52%	-28.17%	0.76%	-	-
Horiz. %	137.17%	109.46%	110.52%	108.93%	72.37%	100.76%	100.00%	-
EY	5.52	6.92	6.85	6.95	10.46	7.51	7.57	-5.12%
YoY %	-20.23%	1.02%	-1.44%	-33.56%	39.28%	-0.79%	-	-
Horiz. %	72.92%	91.41%	90.49%	91.81%	138.18%	99.21%	100.00%	-
DY	7.26	7.53	7.47	5.79	6.90	5.59	5.82	3.74%
YoY %	-3.59%	0.80%	29.02%	-16.09%	23.43%	-3.95%	-	-
Horiz. %	124.74%	129.38%	128.35%	99.48%	118.56%	96.05%	100.00%	-
P/NAPS	1.71	1.63	1.61	1.72	1.75	2.32	2.52	-6.25%
YoY %	4.91%	1.24%	-6.40%	-1.71%	-24.57%	-7.94%	-	-
Horiz. %	67.86%	64.68%	63.89%	68.25%	69.44%	92.06%	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