[STAR] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -6.88%

YoY- -34.05%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	1,013,737	1,022,022	1,039,058	1,015,852	1,025,330	1,030,263	1,022,423	-0.56%
YoY %	-0.81%	-1.64%	2.28%	-0.92%	-0.48%	0.77%	-	-
Horiz. %	99.15%	99.96%	101.63%	99.36%	100.28%	100.77%	100.00%	-
PBT	153,421	181,681	190,924	179,246	192,586	244,531	232,394	-24.12%
YoY %	-15.55%	-4.84%	6.52%	-6.93%	-21.24%	5.22%	-	-
Horiz. %	66.02%	78.18%	82.16%	77.13%	82.87%	105.22%	100.00%	-
Tax	-41,388	-49,500	-48,130	-47,205	-53,170	-54,991	-55,660	-17.87%
YoY %	16.39%	-2.85%	-1.96%	11.22%	3.31%	1.20%	-	-
Horiz. %	74.36%	88.93%	86.47%	84.81%	95.53%	98.80%	100.00%	-
NP	112,033	132,181	142,794	132,041	139,416	189,540	176,734	-26.14%
YoY %	-15.24%	-7.43%	8.14%	-5.29%	-26.45%	7.25%	-	-
Horiz. %	63.39%	74.79%	80.80%	74.71%	78.88%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,416	134,138	143,890	133,050	142,876	195,779	186,027	-28.88%
YoY %	-16.94%	-6.78%	8.15%	-6.88%	-27.02%	5.24%	-	-
Horiz. %	59.89%	72.11%	77.35%	71.52%	76.80%	105.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.98%	27.25%	25.21%	26.34%	27.61%	22.49%	23.95%	-
YoY %	-0.99%	8.09%	-4.29%	-4.60%	22.77%	-6.10%	-	-
Horiz. %	112.65%	113.78%	105.26%	109.98%	115.28%	93.90%	100.00%	-
Total Cost	901,704	889,841	896,264	883,811	885,914	840,723	845,689	4.35%
YoY %	1.33%	-0.72%	1.41%	-0.24%	5.38%	-0.59%	-	-
Horiz. %	106.62%	105.22%	105.98%	104.51%	104.76%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,144,230	1,121,073	1,150,397	1,115,958	1,165,982	1,121,490	1,120,911	1.37%
YoY %	2.07%	-2.55%	3.09%	-4.29%	3.97%	0.05%	-	-
Horiz. %	102.08%	100.01%	102.63%	99.56%	104.02%	100.05%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	132,808	132,785	132,785	110,663	110,663	110,707	110,707	12.86%
YoY %	0.02%	0.00%	19.99%	0.00%	-0.04%	0.00%	-	-
Horiz. %	119.96%	119.94%	119.94%	99.96%	99.96%	100.00%	100.00%	-
Div Payout %	119.20%	98.99%	92.28%	83.17%	77.45%	56.55%	59.51%	-
YoY %	20.42%	7.27%	10.95%	7.39%	36.96%	-4.97%	-	-
Horiz. %	200.30%	166.34%	155.07%	139.76%	130.15%	95.03%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,144,230	1,121,073	1,150,397	1,115,958	1,165,982	1,121,490	1,120,911	1.37%
YoY %	2.07%	-2.55%	3.09%	-4.29%	3.97%	0.05%	-	-
Horiz. %	102.08%	100.01%	102.63%	99.56%	104.02%	100.05%	100.00%	-
NOSH	738,213	737,548	737,434	739,045	737,963	737,822	737,441	0.06%
YoY %	0.09%	0.02%	-0.22%	0.15%	0.02%	0.05%	-	-
Horiz. %	100.10%	100.01%	100.00%	100.22%	100.07%	100.05%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	11.05%	12.93%	13.74%	13.00%	13.60%	18.40%	17.29%	-
YoY %	-14.54%	-5.90%	5.69%	-4.41%	-26.09%	6.42%	-	-
Horiz. %	63.91%	74.78%	79.47%	75.19%	78.66%	106.42%	100.00%	-
ROE	9.74%	11.97%	12.51%	11.92%	12.25%	17.46%	16.60%	-
YoY %	-18.63%	-4.32%	4.95%	-2.69%	-29.84%	5.18%	-	-
Horiz. %	58.67%	72.11%	75.36%	71.81%	73.80%	105.18%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	137.32	138.57	140.90	137.45	138.94	139.64	138.64	-0.63%
YoY %	-0.90%	-1.65%	2.51%	-1.07%	-0.50%	0.72%	-	-
Horiz. %	99.05%	99.95%	101.63%	99.14%	100.22%	100.72%	100.00%	-
EPS	15.09	18.19	19.51	18.00	19.36	26.53	25.23	-28.94%
YoY %	-17.04%	-6.77%	8.39%	-7.02%	-27.03%	5.15%	-	-
Horiz. %	59.81%	72.10%	77.33%	71.34%	76.73%	105.15%	100.00%	-
DPS	18.00	18.00	18.00	15.00	15.00	15.00	15.00	12.88%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.55	1.52	1.56	1.51	1.58	1.52	1.52	1.30%
YoY %	1.97%	-2.56%	3.31%	-4.43%	3.95%	0.00%	-	-
Horiz. %	101.97%	100.00%	102.63%	99.34%	103.95%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 739,045
RPS	137.26	138.38	140.69	137.54	138.83	139.50	138.43	-0.56%
YoY %	-0.81%	-1.64%	2.29%	-0.93%	-0.48%	0.77%	-	-
Horiz. %	99.15%	99.96%	101.63%	99.36%	100.29%	100.77%	100.00%	-
EPS	15.09	18.16	19.48	18.01	19.35	26.51	25.19	-28.87%
YoY %	-16.91%	-6.78%	8.16%	-6.93%	-27.01%	5.24%	-	-
Horiz. %	59.90%	72.09%	77.33%	71.50%	76.82%	105.24%	100.00%	-
DPS	17.98	17.98	17.98	14.98	14.98	14.99	14.99	12.85%
YoY %	0.00%	0.00%	20.03%	0.00%	-0.07%	0.00%	-	-
Horiz. %	119.95%	119.95%	119.95%	99.93%	99.93%	100.00%	100.00%	-
NAPS	1.5493	1.5179	1.5576	1.511	1.5787	1.5185	1.5177	1.37%
YoY %	2.07%	-2.55%	3.08%	-4.29%	3.96%	0.05%	-	-
Horiz. %	102.08%	100.01%	102.63%	99.56%	104.02%	100.05%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.31	2.56	2.66	2.37	2.23	2.40	2.78	-
P/RPS	1.68	1.85	1.89	1.72	1.61	1.72	2.01	-11.23%
YoY %	-9.19%	-2.12%	9.88%	6.83%	-6.40%	-14.43%	-	-
Horiz. %	83.58%	92.04%	94.03%	85.57%	80.10%	85.57%	100.00%	-
P/EPS	15.31	14.08	13.63	13.16	11.52	9.04	11.02	24.43%
YoY %	8.74%	3.30%	3.57%	14.24%	27.43%	-17.97%	-	-
Horiz. %	138.93%	127.77%	123.68%	119.42%	104.54%	82.03%	100.00%	-
EY	6.53	7.10	7.34	7.60	8.68	11.06	9.07	-19.62%
YoY %	-8.03%	-3.27%	-3.42%	-12.44%	-21.52%	21.94%	-	-
Horiz. %	72.00%	78.28%	80.93%	83.79%	95.70%	121.94%	100.00%	-
DY	7.79	7.03	6.77	6.33	6.73	6.25	5.40	27.58%
YoY %	10.81%	3.84%	6.95%	-5.94%	7.68%	15.74%	-	-
Horiz. %	144.26%	130.19%	125.37%	117.22%	124.63%	115.74%	100.00%	-
P/NAPS	1.49	1.68	1.71	1.57	1.41	1.58	1.83	-12.77%
YoY %	-11.31%	-1.75%	8.92%	11.35%	-10.76%	-13.66%	-	-
Horiz. %	81.42%	91.80%	93.44%	85.79%	77.05%	86.34%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	19/11/14	18/08/14	21/05/14	28/02/14	20/11/13	14/08/13	-
Price	2.50	2.30	2.60	2.59	2.24	2.52	2.76	-
P/RPS	1.82	1.66	1.85	1.88	1.61	1.80	1.99	-5.76%
YoY %	9.64%	-10.27%	-1.60%	16.77%	-10.56%	-9.55%	-	-
Horiz. %	91.46%	83.42%	92.96%	94.47%	80.90%	90.45%	100.00%	-
P/EPS	16.56	12.65	13.32	14.39	11.57	9.50	10.94	31.73%
YoY %	30.91%	-5.03%	-7.44%	24.37%	21.79%	-13.16%	-	-
Horiz. %	151.37%	115.63%	121.76%	131.54%	105.76%	86.84%	100.00%	-
EY	6.04	7.91	7.50	6.95	8.64	10.53	9.14	-24.07%
YoY %	-23.64%	5.47%	7.91%	-19.56%	-17.95%	15.21%	-	-
Horiz. %	66.08%	86.54%	82.06%	76.04%	94.53%	115.21%	100.00%	-
DY	7.20	7.83	6.92	5.79	6.70	5.95	5.43	20.63%
YoY %	-8.05%	13.15%	19.52%	-13.58%	12.61%	9.58%	-	-
Horiz. %	132.60%	144.20%	127.44%	106.63%	123.39%	109.58%	100.00%	-
P/NAPS	1.61	1.51	1.67	1.72	1.42	1.66	1.82	-7.82%
YoY %	6.62%	-9.58%	-2.91%	21.13%	-14.46%	-8.79%	-	-
Horiz. %	88.46%	82.97%	91.76%	94.51%	78.02%	91.21%	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