[STAR] YoY TTM 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- -7.78%

YoY- 10.84%

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
TTM Result
Revenue	899,545	1,011,817	1,039,058	1,022,423	1,074,809	1,057,653	1,084,679	-3.06%
YoY %	-11.10%	-2.62%	1.63%	-4.87%	1.62%	-2.49%	-	-
Horiz. %	82.93%	93.28%	95.79%	94.26%	99.09%	97.51%	100.00%	-
PBT	151,802	159,515	190,924	232,394	223,233	263,685	250,183	-7.98%
YoY %	-4.84%	-16.45%	-17.84%	4.10%	-15.34%	5.40%	-	-
Horiz. %	60.68%	63.76%	76.31%	92.89%	89.23%	105.40%	100.00%	-
Tax	-29,004	-44,797	-48,130	-55,660	-58,611	-68,019	-62,826	-12.07%
YoY %	35.25%	6.92%	13.53%	5.03%	13.83%	-8.27%	-	-
Horiz. %	46.17%	71.30%	76.61%	88.59%	93.29%	108.27%	100.00%	-
NP	122,798	114,718	142,794	176,734	164,622	195,666	187,357	-6.79%
YoY %	7.04%	-19.66%	-19.20%	7.36%	-15.87%	4.43%	-	-
Horiz. %	65.54%	61.23%	76.21%	94.33%	87.87%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,282	115,617	143,890	186,027	167,837	192,556	181,495	-5.13%
YoY %	14.41%	-19.65%	-22.65%	10.84%	-12.84%	6.09%	-	-
Horiz. %	72.88%	63.70%	79.28%	102.50%	92.47%	106.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.11%	28.08%	25.21%	23.95%	26.26%	25.80%	25.11%	-
YoY %	-31.94%	11.38%	5.26%	-8.80%	1.78%	2.75%	-	-
Horiz. %	76.11%	111.83%	100.40%	95.38%	104.58%	102.75%	100.00%	-
Total Cost	776,747	897,099	896,264	845,689	910,187	861,987	897,322	-2.37%
YoY %	-13.42%	0.09%	5.98%	-7.09%	5.59%	-3.94%	-	-
Horiz. %	86.56%	99.98%	99.88%	94.25%	101.43%	96.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,166	1,136,799	1,150,397	1,120,911	1,078,352	1,041,552	1,270,567	-1.84%
YoY %	-0.06%	-1.18%	2.63%	3.95%	3.53%	-18.02%	-	-
Horiz. %	89.42%	89.47%	90.54%	88.22%	84.87%	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
Dividend
Div	132,862	132,875	132,785	110,707	132,932	132,941	155,072	-2.54%
YoY %	-0.01%	0.07%	19.94%	-16.72%	-0.01%	-14.27%	-	-
Horiz. %	85.68%	85.69%	85.63%	71.39%	85.72%	85.73%	100.00%	-
Div Payout %	100.44%	114.93%	92.28%	59.51%	79.20%	69.04%	85.44%	-
YoY %	-12.61%	24.54%	55.07%	-24.86%	14.72%	-19.19%	-	-
Horiz. %	117.56%	134.52%	108.01%	69.65%	92.70%	80.81%	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	1,136,166	1,136,799	1,150,397	1,120,911	1,078,352	1,041,552	1,270,567	-1.84%
YoY %	-0.06%	-1.18%	2.63%	3.95%	3.53%	-18.02%	-	-
Horiz. %	89.42%	89.47%	90.54%	88.22%	84.87%	81.98%	100.00%	-
NOSH	737,770	738,181	737,434	737,441	738,597	738,689	738,702	-0.02%
YoY %	-0.06%	0.10%	-0.00%	-0.16%	-0.01%	-0.00%	-	-
Horiz. %	99.87%	99.93%	99.83%	99.83%	99.99%	100.00%	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	13.65%	11.34%	13.74%	17.29%	15.32%	18.50%	17.27%	-
YoY %	20.37%	-17.47%	-20.53%	12.86%	-17.19%	7.12%	-	-
Horiz. %	79.04%	65.66%	79.56%	100.12%	88.71%	107.12%	100.00%	-
ROE	11.64%	10.17%	12.51%	16.60%	15.56%	18.49%	14.28%	-
YoY %	14.45%	-18.71%	-24.64%	6.68%	-15.85%	29.48%	-	-
Horiz. %	81.51%	71.22%	87.61%	116.25%	108.96%	129.48%	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	121.93	137.07	140.90	138.64	145.52	143.18	146.84	-3.04%
YoY %	-11.05%	-2.72%	1.63%	-4.73%	1.63%	-2.49%	-	-
Horiz. %	83.04%	93.35%	95.95%	94.42%	99.10%	97.51%	100.00%	-
EPS	17.93	15.66	19.51	25.23	22.72	26.07	24.57	-5.11%
YoY %	14.50%	-19.73%	-22.67%	11.05%	-12.85%	6.11%	-	-
Horiz. %	72.98%	63.74%	79.41%	102.69%	92.47%	106.11%	100.00%	-
DPS	18.00	18.00	18.00	15.00	18.00	18.00	21.00	-2.53%
YoY %	0.00%	0.00%	20.00%	-16.67%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	71.43%	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	121.80	137.00	140.69	138.43	145.53	143.20	146.86	-3.06%
YoY %	-11.09%	-2.62%	1.63%	-4.88%	1.63%	-2.49%	-	-
Horiz. %	82.94%	93.29%	95.80%	94.26%	99.09%	97.51%	100.00%	-
EPS	17.91	15.65	19.48	25.19	22.72	26.07	24.57	-5.12%
YoY %	14.44%	-19.66%	-22.67%	10.87%	-12.85%	6.11%	-	-
Horiz. %	72.89%	63.70%	79.28%	102.52%	92.47%	106.11%	100.00%	-
DPS	17.99	17.99	17.98	14.99	18.00	18.00	21.00	-2.54%
YoY %	0.00%	0.06%	19.95%	-16.72%	0.00%	-14.29%	-	-
Horiz. %	85.67%	85.67%	85.62%	71.38%	85.71%	85.71%	100.00%	-
NAPS	1.5383	1.5392	1.5576	1.5177	1.4601	1.4102	1.7203	-1.84%
YoY %	-0.06%	-1.18%	2.63%	3.94%	3.54%	-18.03%	-	-
Horiz. %	89.42%	89.47%	90.54%	88.22%	84.87%	81.97%	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	2.14	1.80	1.89	2.01	2.19	2.37	2.35	-1.54%
YoY %	18.89%	-4.76%	-5.97%	-8.22%	-7.59%	0.85%	-	-
Horiz. %	91.06%	76.60%	80.43%	85.53%	93.19%	100.85%	100.00%	-
P/EPS	14.56	15.77	13.63	11.02	13.99	13.04	14.04	0.60%
YoY %	-7.67%	15.70%	23.68%	-21.23%	7.29%	-7.12%	-	-
Horiz. %	103.70%	112.32%	97.08%	78.49%	99.64%	92.88%	100.00%	-
EY	6.87	6.34	7.34	9.07	7.15	7.67	7.12	-0.59%
YoY %	8.36%	-13.62%	-19.07%	26.85%	-6.78%	7.72%	-	-
Horiz. %	96.49%	89.04%	103.09%	127.39%	100.42%	107.72%	100.00%	-
DY	6.90	7.29	6.77	5.40	5.66	5.29	6.09	2.10%
YoY %	-5.35%	7.68%	25.37%	-4.59%	6.99%	-13.14%	-	-
Horiz. %	113.30%	119.70%	111.17%	88.67%	92.94%	86.86%	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	2.12	1.76	1.85	1.99	2.19	2.34	2.42	-2.17%
YoY %	20.45%	-4.86%	-7.04%	-9.13%	-6.41%	-3.31%	-	-
Horiz. %	87.60%	72.73%	76.45%	82.23%	90.50%	96.69%	100.00%	-
P/EPS	14.45	15.39	13.32	10.94	13.99	12.85	14.49	-0.04%
YoY %	-6.11%	15.54%	21.76%	-21.80%	8.87%	-11.32%	-	-
Horiz. %	99.72%	106.21%	91.93%	75.50%	96.55%	88.68%	100.00%	-
EY	6.92	6.50	7.50	9.14	7.15	7.78	6.90	0.04%
YoY %	6.46%	-13.33%	-17.94%	27.83%	-8.10%	12.75%	-	-
Horiz. %	100.29%	94.20%	108.70%	132.46%	103.62%	112.75%	100.00%	-
DY	6.95	7.47	6.92	5.43	5.66	5.37	5.90	2.76%
YoY %	-6.96%	7.95%	27.44%	-4.06%	5.40%	-8.98%	-	-
Horiz. %	117.80%	126.61%	117.29%	92.03%	95.93%	91.02%	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