[STAR] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 16.98%

YoY- -17.33%

Quarter Report

Star Q4 2016 FINAL.pdf

Latest QR

Upcoming QR

STAR's Result

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	521,856	521,012	474,420	630,432	636,076	646,882	794,924	-24.44%
YoY %	0.16%	9.82%	-24.75%	-0.89%	-1.67%	-18.62%	-	-
Horiz. %	65.65%	65.54%	59.68%	79.31%	80.02%	81.38%	100.00%	-
PBT	303,294	13,998	25,732	122,972	110,058	126,222	89,512	125.42%
YoY %	2,066.70%	-45.60%	-79.07%	11.73%	-12.81%	41.01%	-	-
Horiz. %	338.83%	15.64%	28.75%	137.38%	122.95%	141.01%	100.00%	-
Tax	22,765	-10,346	11,344	-6,063	-9,937	-25,664	-30,076	-
YoY %	320.04%	-191.20%	287.10%	38.99%	61.28%	14.67%	-	-
Horiz. %	-75.69%	34.40%	-37.72%	20.16%	33.04%	85.33%	100.00%	-
NP	326,060	3,652	37,076	116,909	100,121	100,558	59,436	210.72%
YoY %	8,828.26%	-90.15%	-68.29%	16.77%	-0.43%	69.19%	-	-
Horiz. %	548.59%	6.14%	62.38%	196.70%	168.45%	169.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,257	30,310	26,584	109,911	93,960	118,330	61,956	202.99%
YoY %	979.70%	14.02%	-75.81%	16.98%	-20.59%	90.99%	-	-
Horiz. %	528.21%	48.92%	42.91%	177.40%	151.66%	190.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.51%	73.91%	-44.09%	4.93%	9.03%	20.33%	33.60%	-
YoY %	-110.16%	267.63%	-994.32%	-45.40%	-55.58%	-39.49%	-	-
Horiz. %	-22.35%	219.97%	-131.22%	14.67%	26.88%	60.51%	100.00%	-
Total Cost	195,796	517,360	437,344	513,523	535,954	546,324	735,488	-58.58%
YoY %	-62.15%	18.30%	-14.83%	-4.19%	-1.90%	-25.72%	-	-
Horiz. %	26.62%	70.34%	59.46%	69.82%	72.87%	74.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,025,754	1,079,331	1,070,744	1,129,374	1,084,721	1,136,085	1,084,230	-3.62%
YoY %	-4.96%	0.80%	-5.19%	4.12%	-4.52%	4.78%	-	-
Horiz. %	94.61%	99.55%	98.76%	104.16%	100.05%	104.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	354,217	532,273	-	132,867	88,548	132,789	-	-
YoY %	-33.45%	0.00%	-	50.05%	-33.32%	0.00%	-	-
Horiz. %	266.75%	400.84%	-	100.06%	66.68%	100.00%	-	-
Div Payout %	108.24%	1,756.10%	-	120.89%	94.24%	112.22%	-	-
YoY %	-93.84%	0.00%	-	28.28%	-16.02%	0.00%	-	-
Horiz. %	96.45%	1,564.87%	-	107.73%	83.98%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,025,754	1,079,331	1,070,744	1,129,374	1,084,721	1,136,085	1,084,230	-3.62%
YoY %	-4.96%	0.80%	-5.19%	4.12%	-4.52%	4.78%	-	-
Horiz. %	94.61%	99.55%	98.76%	104.16%	100.05%	104.78%	100.00%	-
NOSH	737,952	739,268	738,444	738,153	737,905	737,718	737,571	0.03%
YoY %	-0.18%	0.11%	0.04%	0.03%	0.03%	0.02%	-	-
Horiz. %	100.05%	100.23%	100.12%	100.08%	100.05%	100.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	62.48%	0.70%	7.82%	18.54%	15.74%	15.55%	7.48%	-
YoY %	8,825.71%	-91.05%	-57.82%	17.79%	1.22%	107.89%	-	-
Horiz. %	835.29%	9.36%	104.55%	247.86%	210.43%	207.89%	100.00%	-
ROE	31.90%	2.81%	2.48%	9.73%	8.66%	10.42%	5.71%	-
YoY %	1,035.23%	13.31%	-74.51%	12.36%	-16.89%	82.49%	-	-
Horiz. %	558.67%	49.21%	43.43%	170.40%	151.66%	182.49%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	70.72	70.48	64.25	85.41	86.20	87.69	107.78	-24.47%
YoY %	0.34%	9.70%	-24.77%	-0.92%	-1.70%	-18.64%	-	-
Horiz. %	65.62%	65.39%	59.61%	79.24%	79.98%	81.36%	100.00%	-
EPS	44.35	4.10	3.60	14.89	12.73	16.04	8.40	202.90%
YoY %	981.71%	13.89%	-75.82%	16.97%	-20.64%	90.95%	-	-
Horiz. %	527.98%	48.81%	42.86%	177.26%	151.55%	190.95%	100.00%	-
DPS	48.00	72.00	0.00	18.00	12.00	18.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.00%	-33.33%	0.00%	-	-
Horiz. %	266.67%	400.00%	0.00%	100.00%	66.67%	100.00%	-	-
NAPS	1.39	1.46	1.45	1.53	1.47	1.54	1.47	-3.65%
YoY %	-4.79%	0.69%	-5.23%	4.08%	-4.55%	4.76%	-	-
Horiz. %	94.56%	99.32%	98.64%	104.08%	100.00%	104.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 738,595
RPS	70.66	70.54	64.24	85.36	86.12	87.59	107.63	-24.44%
YoY %	0.17%	9.81%	-24.74%	-0.88%	-1.68%	-18.62%	-	-
Horiz. %	65.65%	65.54%	59.69%	79.31%	80.01%	81.38%	100.00%	-
EPS	44.31	4.10	3.60	14.88	12.72	16.02	8.39	202.96%
YoY %	980.73%	13.89%	-75.81%	16.98%	-20.60%	90.94%	-	-
Horiz. %	528.13%	48.87%	42.91%	177.35%	151.61%	190.94%	100.00%	-
DPS	47.96	72.07	0.00	17.99	11.99	17.98	0.00	-
YoY %	-33.45%	0.00%	0.00%	50.04%	-33.31%	0.00%	-	-
Horiz. %	266.74%	400.83%	0.00%	100.06%	66.69%	100.00%	-	-
NAPS	1.3889	1.4614	1.4498	1.5292	1.4687	1.5382	1.468	-3.62%
YoY %	-4.96%	0.80%	-5.19%	4.12%	-4.52%	4.78%	-	-
Horiz. %	94.61%	99.55%	98.76%	104.17%	100.05%	104.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.71	2.34	2.41	2.24	2.51	2.61	2.40	-
P/RPS	2.42	3.32	3.75	2.62	2.91	2.98	2.23	5.59%
YoY %	-27.11%	-11.47%	43.13%	-9.97%	-2.35%	33.63%	-	-
Horiz. %	108.52%	148.88%	168.16%	117.49%	130.49%	133.63%	100.00%	-
P/EPS	3.86	57.07	66.94	15.04	19.71	16.27	28.57	-73.63%
YoY %	-93.24%	-14.74%	345.08%	-23.69%	21.14%	-43.05%	-	-
Horiz. %	13.51%	199.75%	234.30%	52.64%	68.99%	56.95%	100.00%	-
EY	25.93	1.75	1.49	6.65	5.07	6.15	3.50	279.57%
YoY %	1,381.71%	17.45%	-77.59%	31.16%	-17.56%	75.71%	-	-
Horiz. %	740.86%	50.00%	42.57%	190.00%	144.86%	175.71%	100.00%	-
DY	28.07	30.77	0.00	8.04	4.78	6.90	0.00	-
YoY %	-8.77%	0.00%	0.00%	68.20%	-30.72%	0.00%	-	-
Horiz. %	406.81%	445.94%	0.00%	116.52%	69.28%	100.00%	-	-
P/NAPS	1.23	1.60	1.66	1.46	1.71	1.69	1.63	-17.10%
YoY %	-23.13%	-3.61%	13.70%	-14.62%	1.18%	3.68%	-	-
Horiz. %	75.46%	98.16%	101.84%	89.57%	104.91%	103.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	20/11/17	21/08/17	23/05/17	27/02/17	21/11/16	22/08/16	24/05/16	-
Price	1.37	2.38	2.48	2.38	2.43	2.59	2.39	-
P/RPS	1.94	3.38	3.86	2.79	2.82	2.95	2.22	-8.58%
YoY %	-42.60%	-12.44%	38.35%	-1.06%	-4.41%	32.88%	-	-
Horiz. %	87.39%	152.25%	173.87%	125.68%	127.03%	132.88%	100.00%	-
P/EPS	3.09	58.05	68.89	15.98	19.08	16.15	28.45	-77.20%
YoY %	-94.68%	-15.74%	331.10%	-16.25%	18.14%	-43.23%	-	-
Horiz. %	10.86%	204.04%	242.14%	56.17%	67.07%	56.77%	100.00%	-
EY	32.37	1.72	1.45	6.26	5.24	6.19	3.51	339.17%
YoY %	1,781.98%	18.62%	-76.84%	19.47%	-15.35%	76.35%	-	-
Horiz. %	922.22%	49.00%	41.31%	178.35%	149.29%	176.35%	100.00%	-
DY	35.04	30.25	0.00	7.56	4.94	6.95	0.00	-
YoY %	15.83%	0.00%	0.00%	53.04%	-28.92%	0.00%	-	-
Horiz. %	504.17%	435.25%	0.00%	108.78%	71.08%	100.00%	-	-
P/NAPS	0.99	1.63	1.71	1.56	1.65	1.68	1.63	-28.25%
YoY %	-39.26%	-4.68%	9.62%	-5.45%	-1.79%	3.07%	-	-
Horiz. %	60.74%	100.00%	104.91%	95.71%	101.23%	103.07%	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