[STAR] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -3.82%

YoY- -15.17%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	1,019,139	1,022,022	1,030,263	1,087,147	1,063,231	1,079,332	870,970	2.65%
YoY %	-0.28%	-0.80%	-5.23%	2.25%	-1.49%	23.92%	-	-
Horiz. %	117.01%	117.34%	118.29%	124.82%	122.07%	123.92%	100.00%	-
PBT	142,028	181,681	244,531	214,310	258,535	261,498	143,154	-0.13%
YoY %	-21.83%	-25.70%	14.10%	-17.11%	-1.13%	82.67%	-	-
Horiz. %	99.21%	126.91%	170.82%	149.71%	180.60%	182.67%	100.00%	-
Tax	-39,260	-49,500	-54,991	-56,360	-68,291	-64,545	-43,774	-1.79%
YoY %	20.69%	9.99%	2.43%	17.47%	-5.80%	-47.45%	-	-
Horiz. %	89.69%	113.08%	125.62%	128.75%	156.01%	147.45%	100.00%	-
NP	102,768	132,181	189,540	157,950	190,244	196,953	99,380	0.56%
YoY %	-22.25%	-30.26%	20.00%	-16.98%	-3.41%	98.18%	-	-
Horiz. %	103.41%	133.01%	190.72%	158.94%	191.43%	198.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,960	134,138	195,779	161,427	190,284	191,860	97,067	1.31%
YoY %	-21.75%	-31.48%	21.28%	-15.17%	-0.82%	97.66%	-	-
Horiz. %	108.13%	138.19%	201.69%	166.30%	196.03%	197.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.64%	27.25%	22.49%	26.30%	26.41%	24.68%	30.58%	-
YoY %	1.43%	21.16%	-14.49%	-0.42%	7.01%	-19.29%	-	-
Horiz. %	90.39%	89.11%	73.54%	86.00%	86.36%	80.71%	100.00%	-
Total Cost	916,371	889,841	840,723	929,197	872,987	882,379	771,590	2.90%
YoY %	2.98%	5.84%	-9.52%	6.44%	-1.06%	14.36%	-	-
Horiz. %	118.76%	115.33%	108.96%	120.43%	113.14%	114.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,108,078	1,121,073	1,121,490	1,042,184	1,019,496	1,255,371	1,187,939	-1.15%
YoY %	-1.16%	-0.04%	7.61%	2.23%	-18.79%	5.68%	-	-
Horiz. %	93.28%	94.37%	94.41%	87.73%	85.82%	105.68%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	132,875	132,785	110,707	132,932	132,941	155,072	155,289	-2.56%
YoY %	0.07%	19.94%	-16.72%	-0.01%	-14.27%	-0.14%	-	-
Horiz. %	85.57%	85.51%	71.29%	85.60%	85.61%	99.86%	100.00%	-
Div Payout %	126.60%	98.99%	56.55%	82.35%	69.87%	80.83%	159.98%	-
YoY %	27.89%	75.05%	-31.33%	17.86%	-13.56%	-49.47%	-	-
Horiz. %	79.13%	61.88%	35.35%	51.48%	43.67%	50.53%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,108,078	1,121,073	1,121,490	1,042,184	1,019,496	1,255,371	1,187,939	-1.15%
YoY %	-1.16%	-0.04%	7.61%	2.23%	-18.79%	5.68%	-	-
Horiz. %	93.28%	94.37%	94.41%	87.73%	85.82%	105.68%	100.00%	-
NOSH	738,718	737,548	737,822	739,137	738,765	738,453	737,850	0.01%
YoY %	0.16%	-0.04%	-0.18%	0.05%	0.04%	0.08%	-	-
Horiz. %	100.12%	99.96%	100.00%	100.17%	100.12%	100.08%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	10.08%	12.93%	18.40%	14.53%	17.89%	18.25%	11.41%	-
YoY %	-22.04%	-29.73%	26.63%	-18.78%	-1.97%	59.95%	-	-
Horiz. %	88.34%	113.32%	161.26%	127.34%	156.79%	159.95%	100.00%	-
ROE	9.47%	11.97%	17.46%	15.49%	18.66%	15.28%	8.17%	-
YoY %	-20.89%	-31.44%	12.72%	-16.99%	22.12%	87.03%	-	-
Horiz. %	115.91%	146.51%	213.71%	189.60%	228.40%	187.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	137.96	138.57	139.64	147.08	143.92	146.16	118.04	2.63%
YoY %	-0.44%	-0.77%	-5.06%	2.20%	-1.53%	23.82%	-	-
Horiz. %	116.88%	117.39%	118.30%	124.60%	121.92%	123.82%	100.00%	-
EPS	14.21	18.19	26.53	21.84	25.76	25.98	13.16	1.28%
YoY %	-21.88%	-31.44%	21.47%	-15.22%	-0.85%	97.42%	-	-
Horiz. %	107.98%	138.22%	201.60%	165.96%	195.74%	197.42%	100.00%	-
DPS	18.00	18.00	15.00	18.00	18.00	21.00	21.00	-2.53%
YoY %	0.00%	20.00%	-16.67%	0.00%	-14.29%	0.00%	-	-
Horiz. %	85.71%	85.71%	71.43%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.50	1.52	1.52	1.41	1.38	1.70	1.61	-1.17%
YoY %	-1.32%	0.00%	7.80%	2.17%	-18.82%	5.59%	-	-
Horiz. %	93.17%	94.41%	94.41%	87.58%	85.71%	105.59%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 739,137
RPS	137.99	138.38	139.50	147.20	143.96	146.14	117.93	2.65%
YoY %	-0.28%	-0.80%	-5.23%	2.25%	-1.49%	23.92%	-	-
Horiz. %	117.01%	117.34%	118.29%	124.82%	122.07%	123.92%	100.00%	-
EPS	14.21	18.16	26.51	21.86	25.76	25.98	13.14	1.31%
YoY %	-21.75%	-31.50%	21.27%	-15.14%	-0.85%	97.72%	-	-
Horiz. %	108.14%	138.20%	201.75%	166.36%	196.04%	197.72%	100.00%	-
DPS	17.99	17.98	14.99	18.00	18.00	21.00	21.03	-2.56%
YoY %	0.06%	19.95%	-16.72%	0.00%	-14.29%	-0.14%	-	-
Horiz. %	85.54%	85.50%	71.28%	85.59%	85.59%	99.86%	100.00%	-
NAPS	1.5003	1.5179	1.5185	1.4111	1.3804	1.6997	1.6084	-1.15%
YoY %	-1.16%	-0.04%	7.61%	2.22%	-18.79%	5.68%	-	-
Horiz. %	93.28%	94.37%	94.41%	87.73%	85.82%	105.68%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	2.44	2.56	2.40	3.16	3.15	3.60	3.23	-
P/RPS	1.77	1.85	1.72	2.15	2.19	2.46	2.74	-7.02%
YoY %	-4.32%	7.56%	-20.00%	-1.83%	-10.98%	-10.22%	-	-
Horiz. %	64.60%	67.52%	62.77%	78.47%	79.93%	89.78%	100.00%	-
P/EPS	17.17	14.08	9.04	14.47	12.23	13.86	24.55	-5.78%
YoY %	21.95%	55.75%	-37.53%	18.32%	-11.76%	-43.54%	-	-
Horiz. %	69.94%	57.35%	36.82%	58.94%	49.82%	56.46%	100.00%	-
EY	5.82	7.10	11.06	6.91	8.18	7.22	4.07	6.13%
YoY %	-18.03%	-35.80%	60.06%	-15.53%	13.30%	77.40%	-	-
Horiz. %	143.00%	174.45%	271.74%	169.78%	200.98%	177.40%	100.00%	-
DY	7.38	7.03	6.25	5.70	5.71	5.83	6.50	2.13%
YoY %	4.98%	12.48%	9.65%	-0.18%	-2.06%	-10.31%	-	-
Horiz. %	113.54%	108.15%	96.15%	87.69%	87.85%	89.69%	100.00%	-
P/NAPS	1.63	1.68	1.58	2.24	2.28	2.12	2.01	-3.43%
YoY %	-2.98%	6.33%	-29.46%	-1.75%	7.55%	5.47%	-	-
Horiz. %	81.09%	83.58%	78.61%	111.44%	113.43%	105.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/15	19/11/14	20/11/13	21/11/12	23/11/11	11/11/10	05/11/09	-
Price	2.40	2.30	2.52	3.01	3.17	3.48	3.34	-
P/RPS	1.74	1.66	1.80	2.05	2.20	2.38	2.83	-7.78%
YoY %	4.82%	-7.78%	-12.20%	-6.82%	-7.56%	-15.90%	-	-
Horiz. %	61.48%	58.66%	63.60%	72.44%	77.74%	84.10%	100.00%	-
P/EPS	16.89	12.65	9.50	13.78	12.31	13.39	25.39	-6.56%
YoY %	33.52%	33.16%	-31.06%	11.94%	-8.07%	-47.26%	-	-
Horiz. %	66.52%	49.82%	37.42%	54.27%	48.48%	52.74%	100.00%	-
EY	5.92	7.91	10.53	7.26	8.13	7.47	3.94	7.01%
YoY %	-25.16%	-24.88%	45.04%	-10.70%	8.84%	89.59%	-	-
Horiz. %	150.25%	200.76%	267.26%	184.26%	206.35%	189.59%	100.00%	-
DY	7.50	7.83	5.95	5.98	5.68	6.03	6.29	2.97%
YoY %	-4.21%	31.60%	-0.50%	5.28%	-5.80%	-4.13%	-	-
Horiz. %	119.24%	124.48%	94.59%	95.07%	90.30%	95.87%	100.00%	-
P/NAPS	1.60	1.51	1.66	2.13	2.30	2.05	2.07	-4.19%
YoY %	5.96%	-9.04%	-22.07%	-7.39%	12.20%	-0.97%	-	-
Horiz. %	77.29%	72.95%	80.19%	102.90%	111.11%	99.03%	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