[STAR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 20.43%

YoY- -11.1%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	636,076	984,334	977,132	981,542	1,047,734	1,021,762	1,019,721	-7.55%
YoY %	-35.38%	0.74%	-0.45%	-6.32%	2.54%	0.20%	-	-
Horiz. %	62.38%	96.53%	95.82%	96.26%	102.75%	100.20%	100.00%	-
PBT	110,058	146,304	161,494	176,034	196,190	244,485	244,848	-12.46%
YoY %	-24.77%	-9.41%	-8.26%	-10.27%	-19.75%	-0.15%	-	-
Horiz. %	44.95%	59.75%	65.96%	71.90%	80.13%	99.85%	100.00%	-
Tax	-9,937	-41,560	-44,397	-49,290	-54,509	-66,321	-66,785	-27.18%
YoY %	76.09%	6.39%	9.93%	9.57%	17.81%	0.69%	-	-
Horiz. %	14.88%	62.23%	66.48%	73.80%	81.62%	99.31%	100.00%	-
NP	100,121	104,744	117,097	126,744	141,681	178,164	178,062	-9.14%
YoY %	-4.41%	-10.55%	-7.61%	-10.54%	-20.48%	0.06%	-	-
Horiz. %	56.23%	58.82%	65.76%	71.18%	79.57%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,960	111,304	119,912	131,562	147,989	181,640	174,516	-9.79%
YoY %	-15.58%	-7.18%	-8.86%	-11.10%	-18.53%	4.08%	-	-
Horiz. %	53.84%	63.78%	68.71%	75.39%	84.80%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.03%	28.41%	27.49%	28.00%	27.78%	27.13%	27.28%	-
YoY %	-68.22%	3.35%	-1.82%	0.79%	2.40%	-0.55%	-	-
Horiz. %	33.10%	104.14%	100.77%	102.64%	101.83%	99.45%	100.00%	-
Total Cost	535,954	879,590	860,034	854,798	906,053	843,598	841,658	-7.23%
YoY %	-39.07%	2.27%	0.61%	-5.66%	7.40%	0.23%	-	-
Horiz. %	63.68%	104.51%	102.18%	101.56%	107.65%	100.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,721	1,107,135	1,121,408	1,121,775	1,041,242	1,018,956	1,255,688	-2.40%
YoY %	-2.02%	-1.27%	-0.03%	7.73%	2.19%	-18.85%	-	-
Horiz. %	86.38%	88.17%	89.31%	89.34%	82.92%	81.15%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	88,548	88,570	88,532	59,040	88,616	88,604	103,409	-2.55%
YoY %	-0.02%	0.04%	49.95%	-33.38%	0.01%	-14.32%	-	-
Horiz. %	85.63%	85.65%	85.61%	57.09%	85.69%	85.68%	100.00%	-
Div Payout %	94.24%	79.58%	73.83%	44.88%	59.88%	48.78%	59.26%	-
YoY %	18.42%	7.79%	64.51%	-25.05%	22.76%	-17.68%	-	-
Horiz. %	159.03%	134.29%	124.59%	75.73%	101.05%	82.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,084,721	1,107,135	1,121,408	1,121,775	1,041,242	1,018,956	1,255,688	-2.40%
YoY %	-2.02%	-1.27%	-0.03%	7.73%	2.19%	-18.85%	-	-
Horiz. %	86.38%	88.17%	89.31%	89.34%	82.92%	81.15%	100.00%	-
NOSH	737,905	738,090	737,768	738,010	738,469	738,373	738,640	-0.01%
YoY %	-0.03%	0.04%	-0.03%	-0.06%	0.01%	-0.04%	-	-
Horiz. %	99.90%	99.93%	99.88%	99.91%	99.98%	99.96%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	15.74%	10.64%	11.98%	12.91%	13.52%	17.44%	17.46%	-
YoY %	47.93%	-11.19%	-7.20%	-4.51%	-22.48%	-0.11%	-	-
Horiz. %	90.15%	60.94%	68.61%	73.94%	77.43%	99.89%	100.00%	-
ROE	8.66%	10.05%	10.69%	11.73%	14.21%	17.83%	13.90%	-
YoY %	-13.83%	-5.99%	-8.87%	-17.45%	-20.30%	28.27%	-	-
Horiz. %	62.30%	72.30%	76.91%	84.39%	102.23%	128.27%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	86.20	133.36	132.44	133.00	141.88	138.38	138.05	-7.54%
YoY %	-35.36%	0.69%	-0.42%	-6.26%	2.53%	0.24%	-	-
Horiz. %	62.44%	96.60%	95.94%	96.34%	102.77%	100.24%	100.00%	-
EPS	12.73	15.08	16.25	17.83	20.04	24.60	23.63	-9.78%
YoY %	-15.58%	-7.20%	-8.86%	-11.03%	-18.54%	4.10%	-	-
Horiz. %	53.87%	63.82%	68.77%	75.45%	84.81%	104.10%	100.00%	-
DPS	12.00	12.00	12.00	8.00	12.00	12.00	14.00	-2.53%
YoY %	0.00%	0.00%	50.00%	-33.33%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	57.14%	85.71%	85.71%	100.00%	-
NAPS	1.47	1.50	1.52	1.52	1.41	1.38	1.70	-2.39%
YoY %	-2.00%	-1.32%	0.00%	7.80%	2.17%	-18.82%	-	-
Horiz. %	86.47%	88.24%	89.41%	89.41%	82.94%	81.18%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 737,822
RPS	86.12	133.28	132.30	132.90	141.86	138.34	138.07	-7.55%
YoY %	-35.38%	0.74%	-0.45%	-6.32%	2.54%	0.20%	-	-
Horiz. %	62.37%	96.53%	95.82%	96.26%	102.74%	100.20%	100.00%	-
EPS	12.72	15.07	16.24	17.81	20.04	24.59	23.63	-9.79%
YoY %	-15.59%	-7.20%	-8.82%	-11.13%	-18.50%	4.06%	-	-
Horiz. %	53.83%	63.77%	68.73%	75.37%	84.81%	104.06%	100.00%	-
DPS	11.99	11.99	11.99	7.99	12.00	12.00	14.00	-2.54%
YoY %	0.00%	0.00%	50.06%	-33.42%	0.00%	-14.29%	-	-
Horiz. %	85.64%	85.64%	85.64%	57.07%	85.71%	85.71%	100.00%	-
NAPS	1.4687	1.499	1.5184	1.5189	1.4098	1.3796	1.7002	-2.40%
YoY %	-2.02%	-1.28%	-0.03%	7.74%	2.19%	-18.86%	-	-
Horiz. %	86.38%	88.17%	89.31%	89.34%	82.92%	81.14%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.51	2.44	2.56	2.40	3.16	3.15	3.60	-
P/RPS	2.91	1.83	1.93	1.80	2.23	2.28	2.61	1.82%
YoY %	59.02%	-5.18%	7.22%	-19.28%	-2.19%	-12.64%	-	-
Horiz. %	111.49%	70.11%	73.95%	68.97%	85.44%	87.36%	100.00%	-
P/EPS	19.71	16.18	15.75	13.46	15.77	12.80	15.24	4.37%
YoY %	21.82%	2.73%	17.01%	-14.65%	23.20%	-16.01%	-	-
Horiz. %	129.33%	106.17%	103.35%	88.32%	103.48%	83.99%	100.00%	-
EY	5.07	6.18	6.35	7.43	6.34	7.81	6.56	-4.19%
YoY %	-17.96%	-2.68%	-14.54%	17.19%	-18.82%	19.05%	-	-
Horiz. %	77.29%	94.21%	96.80%	113.26%	96.65%	119.05%	100.00%	-
DY	4.78	4.92	4.69	3.33	3.80	3.81	3.89	3.49%
YoY %	-2.85%	4.90%	40.84%	-12.37%	-0.26%	-2.06%	-	-
Horiz. %	122.88%	126.48%	120.57%	85.60%	97.69%	97.94%	100.00%	-
P/NAPS	1.71	1.63	1.68	1.58	2.24	2.28	2.12	-3.51%
YoY %	4.91%	-2.98%	6.33%	-29.46%	-1.75%	7.55%	-	-
Horiz. %	80.66%	76.89%	79.25%	74.53%	105.66%	107.55%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/16	16/11/15	19/11/14	20/11/13	21/11/12	23/11/11	11/11/10	-
Price	2.43	2.40	2.30	2.52	3.01	3.17	3.48	-
P/RPS	2.82	1.80	1.74	1.89	2.12	2.29	2.52	1.89%
YoY %	56.67%	3.45%	-7.94%	-10.85%	-7.42%	-9.13%	-	-
Horiz. %	111.90%	71.43%	69.05%	75.00%	84.13%	90.87%	100.00%	-
P/EPS	19.08	15.92	14.15	14.14	15.02	12.89	14.73	4.40%
YoY %	19.85%	12.51%	0.07%	-5.86%	16.52%	-12.49%	-	-
Horiz. %	129.53%	108.08%	96.06%	95.99%	101.97%	87.51%	100.00%	-
EY	5.24	6.28	7.07	7.07	6.66	7.76	6.79	-4.22%
YoY %	-16.56%	-11.17%	0.00%	6.16%	-14.18%	14.29%	-	-
Horiz. %	77.17%	92.49%	104.12%	104.12%	98.09%	114.29%	100.00%	-
DY	4.94	5.00	5.22	3.17	3.99	3.79	4.02	3.49%
YoY %	-1.20%	-4.21%	64.67%	-20.55%	5.28%	-5.72%	-	-
Horiz. %	122.89%	124.38%	129.85%	78.86%	99.25%	94.28%	100.00%	-
P/NAPS	1.65	1.60	1.51	1.66	2.13	2.30	2.05	-3.54%
YoY %	3.12%	5.96%	-9.04%	-22.07%	-7.39%	12.20%	-	-
Horiz. %	80.49%	78.05%	73.66%	80.98%	103.90%	112.20%	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