[STAR] QoQ TTM 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- -8.37%

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
TTM Result
Revenue	703,718	779,330	591,135	671,261	798,655	899,545	1,000,317	-20.88%
YoY %	-9.70%	31.84%	-11.94%	-15.95%	-11.22%	-10.07%	-	-
Horiz. %	70.35%	77.91%	59.09%	67.10%	79.84%	89.93%	100.00%	-
PBT	282,313	79,696	106,171	122,116	142,033	151,802	154,851	49.18%
YoY %	254.24%	-24.94%	-13.06%	-14.02%	-6.44%	-1.97%	-	-
Horiz. %	182.31%	51.47%	68.56%	78.86%	91.72%	98.03%	100.00%	-
Tax	-14,507	-19,856	-10,289	-20,644	-30,328	-29,004	-33,303	-42.50%
YoY %	26.94%	-92.98%	50.16%	31.93%	-4.56%	12.91%	-	-
Horiz. %	43.56%	59.62%	30.90%	61.99%	91.07%	87.09%	100.00%	-
NP	267,806	59,840	95,882	101,472	111,705	122,798	121,548	69.24%
YoY %	347.54%	-37.59%	-5.51%	-9.16%	-9.03%	1.03%	-	-
Horiz. %	220.33%	49.23%	78.88%	83.48%	91.90%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284,884	65,901	101,068	109,911	119,948	132,282	121,898	76.01%
YoY %	332.29%	-34.80%	-8.05%	-8.37%	-9.32%	8.52%	-	-
Horiz. %	233.71%	54.06%	82.91%	90.17%	98.40%	108.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.14%	24.91%	9.69%	16.91%	21.35%	19.11%	21.51%	-
YoY %	-79.37%	157.07%	-42.70%	-20.80%	11.72%	-11.16%	-	-
Horiz. %	23.90%	115.81%	45.05%	78.61%	99.26%	88.84%	100.00%	-
Total Cost	435,912	719,490	495,253	569,789	686,950	776,747	878,769	-37.30%
YoY %	-39.41%	45.28%	-13.08%	-17.06%	-11.56%	-11.61%	-	-
Horiz. %	49.60%	81.87%	56.36%	64.84%	78.17%	88.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,025,633	1,080,273	1,070,744	1,130,051	1,086,166	1,136,166	1,084,230	-3.63%
YoY %	-5.06%	0.89%	-5.25%	4.04%	-4.40%	4.79%	-	-
Horiz. %	94.60%	99.64%	98.76%	104.23%	100.18%	104.79%	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	332,842	332,842	132,872	132,872	132,862	132,862	132,899	84.31%
YoY %	0.00%	150.50%	0.00%	0.01%	0.00%	-0.03%	-	-
Horiz. %	250.45%	250.45%	99.98%	99.98%	99.97%	99.97%	100.00%	-
Div Payout %	116.83%	505.06%	131.47%	120.89%	110.77%	100.44%	109.03%	-
YoY %	-76.87%	284.16%	8.75%	9.14%	10.28%	-7.88%	-	-
Horiz. %	107.15%	463.23%	120.58%	110.88%	101.60%	92.12%	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	1,025,633	1,080,273	1,070,744	1,130,051	1,086,166	1,136,166	1,084,230	-3.63%
YoY %	-5.06%	0.89%	-5.25%	4.04%	-4.40%	4.79%	-	-
Horiz. %	94.60%	99.64%	98.76%	104.23%	100.18%	104.79%	100.00%	-
NOSH	737,866	739,913	738,444	738,595	738,888	737,770	737,571	0.02%
YoY %	-0.28%	0.20%	-0.02%	-0.04%	0.15%	0.03%	-	-
Horiz. %	100.04%	100.32%	100.12%	100.14%	100.18%	100.03%	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	38.06%	7.68%	16.22%	15.12%	13.99%	13.65%	12.15%	-
YoY %	395.57%	-52.65%	7.28%	8.08%	2.49%	12.35%	-	-
Horiz. %	313.25%	63.21%	133.50%	124.44%	115.14%	112.35%	100.00%	-
ROE	27.78%	6.10%	9.44%	9.73%	11.04%	11.64%	11.24%	-
YoY %	355.41%	-35.38%	-2.98%	-11.87%	-5.15%	3.56%	-	-
Horiz. %	247.15%	54.27%	83.99%	86.57%	98.22%	103.56%	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	95.37	105.33	80.05	90.88	108.09	121.93	135.62	-20.90%
YoY %	-9.46%	31.58%	-11.92%	-15.92%	-11.35%	-10.09%	-	-
Horiz. %	70.32%	77.67%	59.03%	67.01%	79.70%	89.91%	100.00%	-
EPS	38.61	8.91	13.69	14.88	16.23	17.93	16.53	75.95%
YoY %	333.33%	-34.92%	-8.00%	-8.32%	-9.48%	8.47%	-	-
Horiz. %	233.58%	53.90%	82.82%	90.02%	98.19%	108.47%	100.00%	-
DPS	45.00	45.00	18.00	18.00	18.00	18.00	18.00	84.09%
YoY %	0.00%	150.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.00%	250.00%	100.00%	100.00%	100.00%	100.00%	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	95.28	105.52	80.04	90.89	108.14	121.80	135.44	-20.88%
YoY %	-9.70%	31.83%	-11.94%	-15.95%	-11.22%	-10.07%	-	-
Horiz. %	70.35%	77.91%	59.10%	67.11%	79.84%	89.93%	100.00%	-
EPS	38.57	8.92	13.68	14.88	16.24	17.91	16.50	76.04%
YoY %	332.40%	-34.80%	-8.06%	-8.37%	-9.32%	8.55%	-	-
Horiz. %	233.76%	54.06%	82.91%	90.18%	98.42%	108.55%	100.00%	-
DPS	45.07	45.07	17.99	17.99	17.99	17.99	17.99	84.35%
YoY %	0.00%	150.53%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.53%	250.53%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.3887	1.4627	1.4498	1.5301	1.4706	1.5383	1.468	-3.63%
YoY %	-5.06%	0.89%	-5.25%	4.05%	-4.40%	4.79%	-	-
Horiz. %	94.60%	99.64%	98.76%	104.23%	100.18%	104.79%	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	1.79	2.22	3.01	2.46	2.32	2.14	1.77	0.75%
YoY %	-19.37%	-26.25%	22.36%	6.03%	8.41%	20.90%	-	-
Horiz. %	101.13%	125.42%	170.06%	138.98%	131.07%	120.90%	100.00%	-
P/EPS	4.43	26.27	17.61	15.05	15.46	14.56	14.52	-54.64%
YoY %	-83.14%	49.18%	17.01%	-2.65%	6.18%	0.28%	-	-
Horiz. %	30.51%	180.92%	121.28%	103.65%	106.47%	100.28%	100.00%	-
EY	22.58	3.81	5.68	6.64	6.47	6.87	6.89	120.47%
YoY %	492.65%	-32.92%	-14.46%	2.63%	-5.82%	-0.29%	-	-
Horiz. %	327.72%	55.30%	82.44%	96.37%	93.90%	99.71%	100.00%	-
DY	26.32	19.23	7.47	8.04	7.17	6.90	7.50	130.75%
YoY %	36.87%	157.43%	-7.09%	12.13%	3.91%	-8.00%	-	-
Horiz. %	350.93%	256.40%	99.60%	107.20%	95.60%	92.00%	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	1.44	2.26	3.10	2.62	2.25	2.12	1.76	-12.51%
YoY %	-36.28%	-27.10%	18.32%	16.44%	6.13%	20.45%	-	-
Horiz. %	81.82%	128.41%	176.14%	148.86%	127.84%	120.45%	100.00%	-
P/EPS	3.55	26.72	18.12	15.99	14.97	14.45	14.46	-60.75%
YoY %	-86.71%	47.46%	13.32%	6.81%	3.60%	-0.07%	-	-
Horiz. %	24.55%	184.79%	125.31%	110.58%	103.53%	99.93%	100.00%	-
EY	28.18	3.74	5.52	6.25	6.68	6.92	6.92	154.79%
YoY %	653.48%	-32.25%	-11.68%	-6.44%	-3.47%	0.00%	-	-
Horiz. %	407.23%	54.05%	79.77%	90.32%	96.53%	100.00%	100.00%	-
DY	32.85	18.91	7.26	7.56	7.41	6.95	7.53	166.75%
YoY %	73.72%	160.47%	-3.97%	2.02%	6.62%	-7.70%	-	-
Horiz. %	436.25%	251.13%	96.41%	100.40%	98.41%	92.30%	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