[STAR] QoQ Annualized Quarter 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- -4.69%

YoY- 63.28%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,019,020	984,334	967,490	869,736	1,013,737	977,132	971,330	3.23%
YoY %	3.52%	1.74%	11.24%	-14.20%	3.75%	0.60%	-	-
Horiz. %	104.91%	101.34%	99.60%	89.54%	104.37%	100.60%	100.00%	-
PBT	170,073	146,304	161,052	150,400	153,421	161,494	148,864	9.25%
YoY %	16.25%	-9.16%	7.08%	-1.97%	-5.00%	8.48%	-	-
Horiz. %	114.25%	98.28%	108.19%	101.03%	103.06%	108.48%	100.00%	-
Tax	-39,464	-41,560	-46,584	-54,720	-41,388	-44,397	-39,766	-0.50%
YoY %	5.04%	10.78%	14.87%	-32.21%	6.78%	-11.65%	-	-
Horiz. %	99.24%	104.51%	117.15%	137.60%	104.08%	111.65%	100.00%	-
NP	130,609	104,744	114,468	95,680	112,033	117,097	109,098	12.70%
YoY %	24.69%	-8.49%	19.64%	-14.60%	-4.32%	7.33%	-	-
Horiz. %	119.72%	96.01%	104.92%	87.70%	102.69%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,956	111,304	119,678	106,188	111,416	119,912	111,276	12.56%
YoY %	19.45%	-7.00%	12.70%	-4.69%	-7.09%	7.76%	-	-
Horiz. %	119.48%	100.03%	107.55%	95.43%	100.13%	107.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.20%	28.41%	28.92%	36.38%	26.98%	27.49%	26.71%	-
YoY %	-18.34%	-1.76%	-20.51%	34.84%	-1.86%	2.92%	-	-
Horiz. %	86.86%	106.36%	108.27%	136.20%	101.01%	102.92%	100.00%	-
Total Cost	888,411	879,590	853,022	774,056	901,704	860,034	862,232	2.00%
YoY %	1.00%	3.11%	10.20%	-14.16%	4.85%	-0.25%	-	-
Horiz. %	103.04%	102.01%	98.93%	89.77%	104.58%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,151,006	1,107,135	1,136,276	1,106,125	1,143,674	1,121,408	1,151,130	-0.00%
YoY %	3.96%	-2.56%	2.73%	-3.28%	1.99%	-2.58%	-	-
Horiz. %	99.99%	96.18%	98.71%	96.09%	99.35%	97.42%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	132,808	88,570	132,811	-	132,813	88,532	132,822	-0.00%
YoY %	49.95%	-33.31%	0.00%	-	50.02%	-33.35%	-	-
Horiz. %	99.99%	66.68%	99.99%	-	99.99%	66.65%	100.00%	-
Div Payout %	99.89%	79.58%	110.97%	-	119.21%	73.83%	119.36%	-
YoY %	25.52%	-28.29%	0.00%	-	61.47%	-38.15%	-	-
Horiz. %	83.69%	66.67%	92.97%	-	99.87%	61.85%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,151,006	1,107,135	1,136,276	1,106,125	1,143,674	1,121,408	1,151,130	-0.00%
YoY %	3.96%	-2.56%	2.73%	-3.28%	1.99%	-2.58%	-	-
Horiz. %	99.99%	96.18%	98.71%	96.09%	99.35%	97.42%	100.00%	-
NOSH	737,824	738,090	737,842	737,416	737,854	737,768	737,904	-0.00%
YoY %	-0.04%	0.03%	0.06%	-0.06%	0.01%	-0.02%	-	-
Horiz. %	99.99%	100.03%	99.99%	99.93%	99.99%	99.98%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	12.82%	10.64%	11.83%	11.00%	11.05%	11.98%	11.23%	-
YoY %	20.49%	-10.06%	7.55%	-0.45%	-7.76%	6.68%	-	-
Horiz. %	114.16%	94.75%	105.34%	97.95%	98.40%	106.68%	100.00%	-
ROE	11.55%	10.05%	10.53%	9.60%	9.74%	10.69%	9.67%	-
YoY %	14.93%	-4.56%	9.69%	-1.44%	-8.89%	10.55%	-	-
Horiz. %	119.44%	103.93%	108.89%	99.28%	100.72%	110.55%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	138.11	133.36	131.12	117.94	137.39	132.44	131.63	3.24%
YoY %	3.56%	1.71%	11.18%	-14.16%	3.74%	0.62%	-	-
Horiz. %	104.92%	101.31%	99.61%	89.60%	104.38%	100.62%	100.00%	-
EPS	18.02	15.08	16.22	14.40	15.10	16.25	15.08	12.57%
YoY %	19.50%	-7.03%	12.64%	-4.64%	-7.08%	7.76%	-	-
Horiz. %	119.50%	100.00%	107.56%	95.49%	100.13%	107.76%	100.00%	-
DPS	18.00	12.00	18.00	0.00	18.00	12.00	18.00	0.00%
YoY %	50.00%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.56	1.50	1.54	1.50	1.55	1.52	1.56	0.00%
YoY %	4.00%	-2.60%	2.67%	-3.23%	1.97%	-2.56%	-	-
Horiz. %	100.00%	96.15%	98.72%	96.15%	99.36%	97.44%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 737,416
RPS	137.97	133.28	131.00	117.76	137.26	132.30	131.52	3.23%
YoY %	3.52%	1.74%	11.24%	-14.21%	3.75%	0.59%	-	-
Horiz. %	104.90%	101.34%	99.60%	89.54%	104.36%	100.59%	100.00%	-
EPS	18.00	15.07	16.20	14.38	15.09	16.24	15.07	12.53%
YoY %	19.44%	-6.98%	12.66%	-4.71%	-7.08%	7.76%	-	-
Horiz. %	119.44%	100.00%	107.50%	95.42%	100.13%	107.76%	100.00%	-
DPS	17.98	11.99	17.98	0.00	17.98	11.99	17.98	0.00%
YoY %	49.96%	-33.31%	0.00%	0.00%	49.96%	-33.31%	-	-
Horiz. %	100.00%	66.69%	100.00%	0.00%	100.00%	66.69%	100.00%	-
NAPS	1.5584	1.499	1.5385	1.4977	1.5485	1.5184	1.5586	-0.00%
YoY %	3.96%	-2.57%	2.72%	-3.28%	1.98%	-2.58%	-	-
Horiz. %	99.99%	96.18%	98.71%	96.09%	99.35%	97.42%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.34	2.44	2.47	2.45	2.31	2.56	2.66	-
P/RPS	1.69	1.83	1.88	2.08	1.68	1.93	2.02	-11.18%
YoY %	-7.65%	-2.66%	-9.62%	23.81%	-12.95%	-4.46%	-	-
Horiz. %	83.66%	90.59%	93.07%	102.97%	83.17%	95.54%	100.00%	-
P/EPS	12.99	16.18	15.23	17.01	15.30	15.75	17.64	-18.40%
YoY %	-19.72%	6.24%	-10.46%	11.18%	-2.86%	-10.71%	-	-
Horiz. %	73.64%	91.72%	86.34%	96.43%	86.73%	89.29%	100.00%	-
EY	7.70	6.18	6.57	5.88	6.54	6.35	5.67	22.56%
YoY %	24.60%	-5.94%	11.73%	-10.09%	2.99%	11.99%	-	-
Horiz. %	135.80%	108.99%	115.87%	103.70%	115.34%	111.99%	100.00%	-
DY	7.69	4.92	7.29	0.00	7.79	4.69	6.77	8.84%
YoY %	56.30%	-32.51%	0.00%	0.00%	66.10%	-30.72%	-	-
Horiz. %	113.59%	72.67%	107.68%	0.00%	115.07%	69.28%	100.00%	-
P/NAPS	1.50	1.63	1.60	1.63	1.49	1.68	1.71	-8.34%
YoY %	-7.98%	1.87%	-1.84%	9.40%	-11.31%	-1.75%	-	-
Horiz. %	87.72%	95.32%	93.57%	95.32%	87.13%	98.25%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	16/11/15	18/08/15	19/05/15	27/02/15	19/11/14	18/08/14	-
Price	2.39	2.40	2.41	2.41	2.50	2.30	2.60	-
P/RPS	1.73	1.80	1.84	2.04	1.82	1.74	1.98	-8.58%
YoY %	-3.89%	-2.17%	-9.80%	12.09%	4.60%	-12.12%	-	-
Horiz. %	87.37%	90.91%	92.93%	103.03%	91.92%	87.88%	100.00%	-
P/EPS	13.26	15.92	14.86	16.74	16.56	14.15	17.24	-16.01%
YoY %	-16.71%	7.13%	-11.23%	1.09%	17.03%	-17.92%	-	-
Horiz. %	76.91%	92.34%	86.19%	97.10%	96.06%	82.08%	100.00%	-
EY	7.54	6.28	6.73	5.98	6.04	7.07	5.80	19.05%
YoY %	20.06%	-6.69%	12.54%	-0.99%	-14.57%	21.90%	-	-
Horiz. %	130.00%	108.28%	116.03%	103.10%	104.14%	121.90%	100.00%	-
DY	7.53	5.00	7.47	0.00	7.20	5.22	6.92	5.77%
YoY %	50.60%	-33.07%	0.00%	0.00%	37.93%	-24.57%	-	-
Horiz. %	108.82%	72.25%	107.95%	0.00%	104.05%	75.43%	100.00%	-
P/NAPS	1.53	1.60	1.56	1.61	1.61	1.51	1.67	-5.65%
YoY %	-4.38%	2.56%	-3.11%	0.00%	6.62%	-9.58%	-	-
Horiz. %	91.62%	95.81%	93.41%	96.41%	96.41%	90.42%	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