[STAR] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

14-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 109.41%

YoY- -28.78%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	323,441	483,745	485,665	471,937	529,421	522,280	526,327	-7.78%
YoY %	-33.14%	-0.40%	2.91%	-10.86%	1.37%	-0.77%	-	-
Horiz. %	61.45%	91.91%	92.27%	89.67%	100.59%	99.23%	100.00%	-
PBT	63,111	80,526	74,432	76,094	103,348	130,646	125,768	-10.84%
YoY %	-21.63%	8.19%	-2.18%	-26.37%	-20.89%	3.88%	-	-
Horiz. %	50.18%	64.03%	59.18%	60.50%	82.17%	103.88%	100.00%	-
Tax	-12,832	-23,292	-19,883	-24,923	-28,168	-34,776	-35,396	-15.54%
YoY %	44.91%	-17.15%	20.22%	11.52%	19.00%	1.75%	-	-
Horiz. %	36.25%	65.80%	56.17%	70.41%	79.58%	98.25%	100.00%	-
NP	50,279	57,234	54,549	51,171	75,180	95,870	90,372	-9.30%
YoY %	-12.15%	4.92%	6.60%	-31.94%	-21.58%	6.08%	-	-
Horiz. %	55.64%	63.33%	60.36%	56.62%	83.19%	106.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,165	59,839	55,638	54,624	76,696	95,524	87,909	-6.38%
YoY %	-1.13%	7.55%	1.86%	-28.78%	-19.71%	8.66%	-	-
Horiz. %	67.30%	68.07%	63.29%	62.14%	87.24%	108.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.33%	28.92%	26.71%	32.75%	27.26%	26.62%	28.14%	-
YoY %	-29.70%	8.27%	-18.44%	20.14%	2.40%	-5.40%	-	-
Horiz. %	72.25%	102.77%	94.92%	116.38%	96.87%	94.60%	100.00%	-
Total Cost	273,162	426,511	431,116	420,766	454,241	426,410	435,955	-7.48%
YoY %	-35.95%	-1.07%	2.46%	-7.37%	6.53%	-2.19%	-	-
Horiz. %	62.66%	97.83%	98.89%	96.52%	104.19%	97.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,085	1,136,276	1,151,130	1,122,006	1,078,768	1,040,872	1,270,617	-1.84%
YoY %	-0.02%	-1.29%	2.60%	4.01%	3.64%	-18.08%	-	-
Horiz. %	89.41%	89.43%	90.60%	88.30%	84.90%	81.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	66,394	66,405	66,411	44,289	66,499	66,438	77,566	-2.55%
YoY %	-0.02%	-0.01%	49.95%	-33.40%	0.09%	-14.35%	-	-
Horiz. %	85.60%	85.61%	85.62%	57.10%	85.73%	85.65%	100.00%	-
Div Payout %	112.22%	110.97%	119.36%	81.08%	86.71%	69.55%	88.24%	-
YoY %	1.13%	-7.03%	47.21%	-6.49%	24.67%	-21.18%	-	-
Horiz. %	127.18%	125.76%	135.27%	91.89%	98.27%	78.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,136,085	1,136,276	1,151,130	1,122,006	1,078,768	1,040,872	1,270,617	-1.84%
YoY %	-0.02%	-1.29%	2.60%	4.01%	3.64%	-18.08%	-	-
Horiz. %	89.41%	89.43%	90.60%	88.30%	84.90%	81.92%	100.00%	-
NOSH	737,718	737,842	737,904	738,162	738,882	738,207	738,731	-0.02%
YoY %	-0.02%	-0.01%	-0.03%	-0.10%	0.09%	-0.07%	-	-
Horiz. %	99.86%	99.88%	99.89%	99.92%	100.02%	99.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	15.55%	11.83%	11.23%	10.84%	14.20%	18.36%	17.17%	-
YoY %	31.45%	5.34%	3.60%	-23.66%	-22.66%	6.93%	-	-
Horiz. %	90.56%	68.90%	65.40%	63.13%	82.70%	106.93%	100.00%	-
ROE	5.21%	5.27%	4.83%	4.87%	7.11%	9.18%	6.92%	-
YoY %	-1.14%	9.11%	-0.82%	-31.50%	-22.55%	32.66%	-	-
Horiz. %	75.29%	76.16%	69.80%	70.38%	102.75%	132.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	43.84	65.56	65.82	63.93	71.65	70.75	71.25	-7.76%
YoY %	-33.13%	-0.40%	2.96%	-10.77%	1.27%	-0.70%	-	-
Horiz. %	61.53%	92.01%	92.38%	89.73%	100.56%	99.30%	100.00%	-
EPS	8.02	8.11	7.54	7.40	10.38	12.94	11.90	-6.35%
YoY %	-1.11%	7.56%	1.89%	-28.71%	-19.78%	8.74%	-	-
Horiz. %	67.39%	68.15%	63.36%	62.18%	87.23%	108.74%	100.00%	-
DPS	9.00	9.00	9.00	6.00	9.00	9.00	10.50	-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	1.54	1.54	1.56	1.52	1.46	1.41	1.72	-1.82%
YoY %	0.00%	-1.28%	2.63%	4.11%	3.55%	-18.02%	-	-
Horiz. %	89.53%	89.53%	90.70%	88.37%	84.88%	81.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 737,441
RPS	43.79	65.50	65.76	63.90	71.68	70.72	71.26	-7.78%
YoY %	-33.15%	-0.40%	2.91%	-10.85%	1.36%	-0.76%	-	-
Horiz. %	61.45%	91.92%	92.28%	89.67%	100.59%	99.24%	100.00%	-
EPS	8.01	8.10	7.53	7.40	10.38	12.93	11.90	-6.37%
YoY %	-1.11%	7.57%	1.76%	-28.71%	-19.72%	8.66%	-	-
Horiz. %	67.31%	68.07%	63.28%	62.18%	87.23%	108.66%	100.00%	-
DPS	8.99	8.99	8.99	6.00	9.00	9.00	10.50	-2.55%
YoY %	0.00%	0.00%	49.83%	-33.33%	0.00%	-14.29%	-	-
Horiz. %	85.62%	85.62%	85.62%	57.14%	85.71%	85.71%	100.00%	-
NAPS	1.5382	1.5385	1.5586	1.5192	1.4606	1.4093	1.7204	-1.84%
YoY %	-0.02%	-1.29%	2.59%	4.01%	3.64%	-18.08%	-	-
Horiz. %	89.41%	89.43%	90.60%	88.31%	84.90%	81.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.61	2.47	2.66	2.78	3.18	3.40	3.45	-
P/RPS	5.95	3.77	4.04	4.35	4.44	4.81	4.84	3.49%
YoY %	57.82%	-6.68%	-7.13%	-2.03%	-7.69%	-0.62%	-	-
Horiz. %	122.93%	77.89%	83.47%	89.88%	91.74%	99.38%	100.00%	-
P/EPS	32.54	30.46	35.28	37.57	30.64	26.28	28.99	1.94%
YoY %	6.83%	-13.66%	-6.10%	22.62%	16.59%	-9.35%	-	-
Horiz. %	112.25%	105.07%	121.70%	129.60%	105.69%	90.65%	100.00%	-
EY	3.07	3.28	2.83	2.66	3.26	3.81	3.45	-1.92%
YoY %	-6.40%	15.90%	6.39%	-18.40%	-14.44%	10.43%	-	-
Horiz. %	88.99%	95.07%	82.03%	77.10%	94.49%	110.43%	100.00%	-
DY	3.45	3.64	3.38	2.16	2.83	2.65	3.04	2.12%
YoY %	-5.22%	7.69%	56.48%	-23.67%	6.79%	-12.83%	-	-
Horiz. %	113.49%	119.74%	111.18%	71.05%	93.09%	87.17%	100.00%	-
P/NAPS	1.69	1.60	1.71	1.83	2.18	2.41	2.01	-2.84%
YoY %	5.62%	-6.43%	-6.56%	-16.06%	-9.54%	19.90%	-	-
Horiz. %	84.08%	79.60%	85.07%	91.04%	108.46%	119.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	18/08/15	18/08/14	14/08/13	16/08/12	18/08/11	17/08/10	-
Price	2.59	2.41	2.60	2.76	3.18	3.35	3.56	-
P/RPS	5.91	3.68	3.95	4.32	4.44	4.73	5.00	2.82%
YoY %	60.60%	-6.84%	-8.56%	-2.70%	-6.13%	-5.40%	-	-
Horiz. %	118.20%	73.60%	79.00%	86.40%	88.80%	94.60%	100.00%	-
P/EPS	32.29	29.72	34.48	37.30	30.64	25.89	29.92	1.27%
YoY %	8.65%	-13.81%	-7.56%	21.74%	18.35%	-13.47%	-	-
Horiz. %	107.92%	99.33%	115.24%	124.67%	102.41%	86.53%	100.00%	-
EY	3.10	3.37	2.90	2.68	3.26	3.86	3.34	-1.23%
YoY %	-8.01%	16.21%	8.21%	-17.79%	-15.54%	15.57%	-	-
Horiz. %	92.81%	100.90%	86.83%	80.24%	97.60%	115.57%	100.00%	-
DY	3.47	3.73	3.46	2.17	2.83	2.69	2.95	2.74%
YoY %	-6.97%	7.80%	59.45%	-23.32%	5.20%	-8.81%	-	-
Horiz. %	117.63%	126.44%	117.29%	73.56%	95.93%	91.19%	100.00%	-
P/NAPS	1.68	1.56	1.67	1.82	2.18	2.38	2.07	-3.41%
YoY %	7.69%	-6.59%	-8.24%	-16.51%	-8.40%	14.98%	-	-
Horiz. %	81.16%	75.36%	80.68%	87.92%	105.31%	114.98%	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