[STAR] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

19-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 9.23%

YoY- -8.53%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	495,636	591,135	1,000,317	1,020,031	1,015,852	1,070,549	1,069,618	-12.02%
YoY %	-16.16%	-40.91%	-1.93%	0.41%	-5.11%	0.09%	-	-
Horiz. %	46.34%	55.27%	93.52%	95.36%	94.97%	100.09%	100.00%	-
PBT	50,972	106,171	154,851	169,370	179,246	249,848	240,403	-22.77%
YoY %	-51.99%	-31.44%	-8.57%	-5.51%	-28.26%	3.93%	-	-
Horiz. %	21.20%	44.16%	64.41%	70.45%	74.56%	103.93%	100.00%	-
Tax	20,035	-10,289	-33,303	-48,880	-47,205	-55,789	-63,619	-
YoY %	294.72%	69.10%	31.87%	-3.55%	15.39%	12.31%	-	-
Horiz. %	-31.49%	16.17%	52.35%	76.83%	74.20%	87.69%	100.00%	-
NP	71,007	95,882	121,548	120,490	132,041	194,059	176,784	-14.09%
YoY %	-25.94%	-21.12%	0.88%	-8.75%	-31.96%	9.77%	-	-
Horiz. %	40.17%	54.24%	68.76%	68.16%	74.69%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,963	101,068	121,898	121,704	133,050	201,730	178,849	-10.00%
YoY %	-6.04%	-17.09%	0.16%	-8.53%	-34.05%	12.79%	-	-
Horiz. %	53.10%	56.51%	68.16%	68.05%	74.39%	112.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-39.31%	9.69%	21.51%	28.86%	26.34%	22.33%	26.46%	-
YoY %	-505.68%	-54.95%	-25.47%	9.57%	17.96%	-15.61%	-	-
Horiz. %	-148.56%	36.62%	81.29%	109.07%	99.55%	84.39%	100.00%	-
Total Cost	424,629	495,253	878,769	899,541	883,811	876,490	892,834	-11.64%
YoY %	-14.26%	-43.64%	-2.31%	1.78%	0.84%	-1.83%	-	-
Horiz. %	47.56%	55.47%	98.42%	100.75%	98.99%	98.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,178	1,070,744	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	-3.27%
YoY %	-21.44%	-1.24%	-1.98%	-0.88%	1.36%	7.15%	-	-
Horiz. %	81.86%	104.20%	105.51%	107.64%	108.60%	107.15%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	310,641	132,872	132,899	132,808	110,663	132,934	132,941	15.18%
YoY %	133.79%	-0.02%	0.07%	20.01%	-16.75%	-0.01%	-	-
Horiz. %	233.67%	99.95%	99.97%	99.90%	83.24%	99.99%	100.00%	-
Div Payout %	327.12%	131.47%	109.03%	109.12%	83.17%	65.90%	74.33%	-
YoY %	148.82%	20.58%	-0.08%	31.20%	26.21%	-11.34%	-	-
Horiz. %	440.09%	176.87%	146.68%	146.80%	111.89%	88.66%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	841,178	1,070,744	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	-3.27%
YoY %	-21.44%	-1.24%	-1.98%	-0.88%	1.36%	7.15%	-	-
Horiz. %	81.86%	104.20%	105.51%	107.64%	108.60%	107.15%	100.00%	-
NOSH	738,563	738,444	737,571	737,416	739,045	738,951	739,271	-0.01%
YoY %	0.02%	0.12%	0.02%	-0.22%	0.01%	-0.04%	-	-
Horiz. %	99.90%	99.89%	99.77%	99.75%	99.97%	99.96%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	14.33%	16.22%	12.15%	11.81%	13.00%	18.13%	16.53%	-
YoY %	-11.65%	33.50%	2.88%	-9.15%	-28.30%	9.68%	-	-
Horiz. %	86.69%	98.12%	73.50%	71.45%	78.64%	109.68%	100.00%	-
ROE	11.29%	9.44%	11.24%	11.00%	11.92%	18.32%	17.40%	-
YoY %	19.60%	-16.01%	2.18%	-7.72%	-34.93%	5.29%	-	-
Horiz. %	64.89%	54.25%	64.60%	63.22%	68.51%	105.29%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	67.17	80.05	135.62	138.32	137.45	144.87	144.69	-12.00%
YoY %	-16.09%	-40.97%	-1.95%	0.63%	-5.12%	0.12%	-	-
Horiz. %	46.42%	55.33%	93.73%	95.60%	95.00%	100.12%	100.00%	-
EPS	12.87	13.69	16.53	16.50	18.00	27.30	24.19	-9.97%
YoY %	-5.99%	-17.18%	0.18%	-8.33%	-34.07%	12.86%	-	-
Horiz. %	53.20%	56.59%	68.33%	68.21%	74.41%	112.86%	100.00%	-
DPS	42.00	18.00	18.00	18.00	15.00	18.00	18.00	15.15%
YoY %	133.33%	0.00%	0.00%	20.00%	-16.67%	0.00%	-	-
Horiz. %	233.33%	100.00%	100.00%	100.00%	83.33%	100.00%	100.00%	-
NAPS	1.14	1.45	1.47	1.50	1.51	1.49	1.39	-3.24%
YoY %	-21.38%	-1.36%	-2.00%	-0.66%	1.34%	7.19%	-	-
Horiz. %	82.01%	104.32%	105.76%	107.91%	108.63%	107.19%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 737,416
RPS	67.11	80.04	135.44	138.11	137.54	144.95	144.82	-12.02%
YoY %	-16.15%	-40.90%	-1.93%	0.41%	-5.11%	0.09%	-	-
Horiz. %	46.34%	55.27%	93.52%	95.37%	94.97%	100.09%	100.00%	-
EPS	12.86	13.68	16.50	16.48	18.01	27.31	24.22	-10.00%
YoY %	-5.99%	-17.09%	0.12%	-8.50%	-34.05%	12.76%	-	-
Horiz. %	53.10%	56.48%	68.13%	68.04%	74.36%	112.76%	100.00%	-
DPS	42.06	17.99	17.99	17.98	14.98	18.00	18.00	15.18%
YoY %	133.80%	0.00%	0.06%	20.03%	-16.78%	0.00%	-	-
Horiz. %	233.67%	99.94%	99.94%	99.89%	83.22%	100.00%	100.00%	-
NAPS	1.1389	1.4498	1.468	1.4977	1.511	1.4908	1.3913	-3.27%
YoY %	-21.44%	-1.24%	-1.98%	-0.88%	1.35%	7.15%	-	-
Horiz. %	81.86%	104.20%	105.51%	107.65%	108.60%	107.15%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.15	2.41	2.40	2.45	2.37	2.54	3.28	-
P/RPS	1.71	3.01	1.77	1.77	1.72	1.75	2.27	-4.60%
YoY %	-43.19%	70.06%	0.00%	2.91%	-1.71%	-22.91%	-	-
Horiz. %	75.33%	132.60%	77.97%	77.97%	75.77%	77.09%	100.00%	-
P/EPS	8.94	17.61	14.52	14.84	13.16	9.30	13.56	-6.70%
YoY %	-49.23%	21.28%	-2.16%	12.77%	41.51%	-31.42%	-	-
Horiz. %	65.93%	129.87%	107.08%	109.44%	97.05%	68.58%	100.00%	-
EY	11.19	5.68	6.89	6.74	7.60	10.75	7.38	7.18%
YoY %	97.01%	-17.56%	2.23%	-11.32%	-29.30%	45.66%	-	-
Horiz. %	151.63%	76.96%	93.36%	91.33%	102.98%	145.66%	100.00%	-
DY	36.52	7.47	7.50	7.35	6.33	7.09	5.49	37.11%
YoY %	388.89%	-0.40%	2.04%	16.11%	-10.72%	29.14%	-	-
Horiz. %	665.21%	136.07%	136.61%	133.88%	115.30%	129.14%	100.00%	-
P/NAPS	1.01	1.66	1.63	1.63	1.57	1.70	2.36	-13.18%
YoY %	-39.16%	1.84%	0.00%	3.82%	-7.65%	-27.97%	-	-
Horiz. %	42.80%	70.34%	69.07%	69.07%	66.53%	72.03%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	16/05/18	23/05/17	24/05/16	19/05/15	21/05/14	22/05/13	23/05/12	-
Price	1.00	2.48	2.39	2.41	2.59	2.61	3.22	-
P/RPS	1.49	3.10	1.76	1.74	1.88	1.80	2.23	-6.49%
YoY %	-51.94%	76.14%	1.15%	-7.45%	4.44%	-19.28%	-	-
Horiz. %	66.82%	139.01%	78.92%	78.03%	84.30%	80.72%	100.00%	-
P/EPS	7.77	18.12	14.46	14.60	14.39	9.56	13.31	-8.57%
YoY %	-57.12%	25.31%	-0.96%	1.46%	50.52%	-28.17%	-	-
Horiz. %	58.38%	136.14%	108.64%	109.69%	108.11%	71.83%	100.00%	-
EY	12.87	5.52	6.92	6.85	6.95	10.46	7.51	9.38%
YoY %	133.15%	-20.23%	1.02%	-1.44%	-33.56%	39.28%	-	-
Horiz. %	171.37%	73.50%	92.14%	91.21%	92.54%	139.28%	100.00%	-
DY	42.00	7.26	7.53	7.47	5.79	6.90	5.59	39.92%
YoY %	478.51%	-3.59%	0.80%	29.02%	-16.09%	23.43%	-	-
Horiz. %	751.34%	129.87%	134.70%	133.63%	103.58%	123.43%	100.00%	-
P/NAPS	0.88	1.71	1.63	1.61	1.72	1.75	2.32	-14.91%
YoY %	-48.54%	4.91%	1.24%	-6.40%	-1.71%	-24.57%	-	-
Horiz. %	37.93%	73.71%	70.26%	69.40%	74.14%	75.43%	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