[STAR] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

26-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 19.45%

YoY- 19.33%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	636,076	646,882	794,924	1,019,020	984,334	967,490	869,736	-18.78%
YoY %	-1.67%	-18.62%	-21.99%	3.52%	1.74%	11.24%	-	-
Horiz. %	73.13%	74.38%	91.40%	117.16%	113.18%	111.24%	100.00%	-
PBT	110,058	126,222	89,512	170,073	146,304	161,052	150,400	-18.74%
YoY %	-12.81%	41.01%	-47.37%	16.25%	-9.16%	7.08%	-	-
Horiz. %	73.18%	83.92%	59.52%	113.08%	97.28%	107.08%	100.00%	-
Tax	-9,937	-25,664	-30,076	-39,464	-41,560	-46,584	-54,720	-67.83%
YoY %	61.28%	14.67%	23.79%	5.04%	10.78%	14.87%	-	-
Horiz. %	18.16%	46.90%	54.96%	72.12%	75.95%	85.13%	100.00%	-
NP	100,121	100,558	59,436	130,609	104,744	114,468	95,680	3.06%
YoY %	-0.43%	69.19%	-54.49%	24.69%	-8.49%	19.64%	-	-
Horiz. %	104.64%	105.10%	62.12%	136.51%	109.47%	119.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,960	118,330	61,956	132,956	111,304	119,678	106,188	-7.81%
YoY %	-20.59%	90.99%	-53.40%	19.45%	-7.00%	12.70%	-	-
Horiz. %	88.48%	111.43%	58.35%	125.21%	104.82%	112.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.03%	20.33%	33.60%	23.20%	28.41%	28.92%	36.38%	-
YoY %	-55.58%	-39.49%	44.83%	-18.34%	-1.76%	-20.51%	-	-
Horiz. %	24.82%	55.88%	92.36%	63.77%	78.09%	79.49%	100.00%	-
Total Cost	535,954	546,324	735,488	888,411	879,590	853,022	774,056	-21.68%
YoY %	-1.90%	-25.72%	-17.21%	1.00%	3.11%	10.20%	-	-
Horiz. %	69.24%	70.58%	95.02%	114.77%	113.63%	110.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,721	1,136,085	1,084,230	1,151,006	1,107,135	1,136,276	1,106,125	-1.29%
YoY %	-4.52%	4.78%	-5.80%	3.96%	-2.56%	2.73%	-	-
Horiz. %	98.06%	102.71%	98.02%	104.06%	100.09%	102.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	88,548	132,789	-	132,808	88,570	132,811	-	-
YoY %	-33.32%	0.00%	-	49.95%	-33.31%	0.00%	-	-
Horiz. %	66.67%	99.98%	-	100.00%	66.69%	100.00%	-	-
Div Payout %	94.24%	112.22%	-	99.89%	79.58%	110.97%	-	-
YoY %	-16.02%	0.00%	-	25.52%	-28.29%	0.00%	-	-
Horiz. %	84.92%	101.13%	-	90.02%	71.71%	100.00%	-	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,084,721	1,136,085	1,084,230	1,151,006	1,107,135	1,136,276	1,106,125	-1.29%
YoY %	-4.52%	4.78%	-5.80%	3.96%	-2.56%	2.73%	-	-
Horiz. %	98.06%	102.71%	98.02%	104.06%	100.09%	102.73%	100.00%	-
NOSH	737,905	737,718	737,571	737,824	738,090	737,842	737,416	0.04%
YoY %	0.03%	0.02%	-0.03%	-0.04%	0.03%	0.06%	-	-
Horiz. %	100.07%	100.04%	100.02%	100.06%	100.09%	100.06%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	15.74%	15.55%	7.48%	12.82%	10.64%	11.83%	11.00%	-
YoY %	1.22%	107.89%	-41.65%	20.49%	-10.06%	7.55%	-	-
Horiz. %	143.09%	141.36%	68.00%	116.55%	96.73%	107.55%	100.00%	-
ROE	8.66%	10.42%	5.71%	11.55%	10.05%	10.53%	9.60%	-
YoY %	-16.89%	82.49%	-50.56%	14.93%	-4.56%	9.69%	-	-
Horiz. %	90.21%	108.54%	59.48%	120.31%	104.69%	109.69%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	86.20	87.69	107.78	138.11	133.36	131.12	117.94	-18.81%
YoY %	-1.70%	-18.64%	-21.96%	3.56%	1.71%	11.18%	-	-
Horiz. %	73.09%	74.35%	91.39%	117.10%	113.07%	111.18%	100.00%	-
EPS	12.73	16.04	8.40	18.02	15.08	16.22	14.40	-7.86%
YoY %	-20.64%	90.95%	-53.39%	19.50%	-7.03%	12.64%	-	-
Horiz. %	88.40%	111.39%	58.33%	125.14%	104.72%	112.64%	100.00%	-
DPS	12.00	18.00	0.00	18.00	12.00	18.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-	-
NAPS	1.47	1.54	1.47	1.56	1.50	1.54	1.50	-1.33%
YoY %	-4.55%	4.76%	-5.77%	4.00%	-2.60%	2.67%	-	-
Horiz. %	98.00%	102.67%	98.00%	104.00%	100.00%	102.67%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 738,477
RPS	86.12	87.59	107.63	137.97	133.28	131.00	117.76	-18.78%
YoY %	-1.68%	-18.62%	-21.99%	3.52%	1.74%	11.24%	-	-
Horiz. %	73.13%	74.38%	91.40%	117.16%	113.18%	111.24%	100.00%	-
EPS	12.72	16.02	8.39	18.00	15.07	16.20	14.38	-7.83%
YoY %	-20.60%	90.94%	-53.39%	19.44%	-6.98%	12.66%	-	-
Horiz. %	88.46%	111.40%	58.34%	125.17%	104.80%	112.66%	100.00%	-
DPS	11.99	17.98	0.00	17.98	11.99	17.98	0.00	-
YoY %	-33.31%	0.00%	0.00%	49.96%	-33.31%	0.00%	-	-
Horiz. %	66.69%	100.00%	0.00%	100.00%	66.69%	100.00%	-	-
NAPS	1.4687	1.5382	1.468	1.5584	1.499	1.5385	1.4977	-1.29%
YoY %	-4.52%	4.78%	-5.80%	3.96%	-2.57%	2.72%	-	-
Horiz. %	98.06%	102.70%	98.02%	104.05%	100.09%	102.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.51	2.61	2.40	2.34	2.44	2.47	2.45	-
P/RPS	2.91	2.98	2.23	1.69	1.83	1.88	2.08	25.01%
YoY %	-2.35%	33.63%	31.95%	-7.65%	-2.66%	-9.62%	-	-
Horiz. %	139.90%	143.27%	107.21%	81.25%	87.98%	90.38%	100.00%	-
P/EPS	19.71	16.27	28.57	12.99	16.18	15.23	17.01	10.29%
YoY %	21.14%	-43.05%	119.94%	-19.72%	6.24%	-10.46%	-	-
Horiz. %	115.87%	95.65%	167.96%	76.37%	95.12%	89.54%	100.00%	-
EY	5.07	6.15	3.50	7.70	6.18	6.57	5.88	-9.38%
YoY %	-17.56%	75.71%	-54.55%	24.60%	-5.94%	11.73%	-	-
Horiz. %	86.22%	104.59%	59.52%	130.95%	105.10%	111.73%	100.00%	-
DY	4.78	6.90	0.00	7.69	4.92	7.29	0.00	-
YoY %	-30.72%	0.00%	0.00%	56.30%	-32.51%	0.00%	-	-
Horiz. %	65.57%	94.65%	0.00%	105.49%	67.49%	100.00%	-	-
P/NAPS	1.71	1.69	1.63	1.50	1.63	1.60	1.63	3.23%
YoY %	1.18%	3.68%	8.67%	-7.98%	1.87%	-1.84%	-	-
Horiz. %	104.91%	103.68%	100.00%	92.02%	100.00%	98.16%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	21/11/16	22/08/16	24/05/16	26/02/16	16/11/15	18/08/15	19/05/15	-
Price	2.43	2.59	2.39	2.39	2.40	2.41	2.41	-
P/RPS	2.82	2.95	2.22	1.73	1.80	1.84	2.04	24.01%
YoY %	-4.41%	32.88%	28.32%	-3.89%	-2.17%	-9.80%	-	-
Horiz. %	138.24%	144.61%	108.82%	84.80%	88.24%	90.20%	100.00%	-
P/EPS	19.08	16.15	28.45	13.26	15.92	14.86	16.74	9.08%
YoY %	18.14%	-43.23%	114.56%	-16.71%	7.13%	-11.23%	-	-
Horiz. %	113.98%	96.48%	169.95%	79.21%	95.10%	88.77%	100.00%	-
EY	5.24	6.19	3.51	7.54	6.28	6.73	5.98	-8.40%
YoY %	-15.35%	76.35%	-53.45%	20.06%	-6.69%	12.54%	-	-
Horiz. %	87.63%	103.51%	58.70%	126.09%	105.02%	112.54%	100.00%	-
DY	4.94	6.95	0.00	7.53	5.00	7.47	0.00	-
YoY %	-28.92%	0.00%	0.00%	50.60%	-33.07%	0.00%	-	-
Horiz. %	66.13%	93.04%	0.00%	100.80%	66.93%	100.00%	-	-
P/NAPS	1.65	1.68	1.63	1.53	1.60	1.56	1.61	1.64%
YoY %	-1.79%	3.07%	6.54%	-4.38%	2.56%	-3.11%	-	-
Horiz. %	102.48%	104.35%	101.24%	95.03%	99.38%	96.89%	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