[STAR] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.19%
YoY- -33.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,052,654 922,344 973,921 879,173 831,138 725,384 831,040 17.11%
PBT 251,536 214,008 197,155 159,057 145,480 101,812 201,463 15.99%
Tax -70,792 -60,648 -47,522 -44,088 -40,184 -31,444 -62,762 8.38%
NP 180,744 153,360 149,633 114,969 105,296 70,368 138,701 19.36%
-
NP to SH 175,818 151,300 144,711 111,650 102,250 73,056 138,905 17.06%
-
Tax Rate 28.14% 28.34% 24.10% 27.72% 27.62% 30.88% 31.15% -
Total Cost 871,910 768,984 824,288 764,204 725,842 655,016 692,339 16.66%
-
Net Worth 1,270,617 1,226,357 1,255,794 1,188,872 1,219,020 1,168,304 1,211,080 3.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 155,133 - 155,127 103,380 155,148 - 155,077 0.02%
Div Payout % 88.24% - 107.20% 92.59% 151.73% - 111.64% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,270,617 1,226,357 1,255,794 1,188,872 1,219,020 1,168,304 1,211,080 3.26%
NOSH 738,731 738,769 738,702 738,430 738,800 739,433 738,463 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.17% 16.63% 15.36% 13.08% 12.67% 9.70% 16.69% -
ROE 13.84% 12.34% 11.52% 9.39% 8.39% 6.25% 11.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 142.49 124.85 131.84 119.06 112.50 98.10 112.54 17.08%
EPS 23.80 20.48 19.59 15.12 13.84 9.88 18.81 17.03%
DPS 21.00 0.00 21.00 14.00 21.00 0.00 21.00 0.00%
NAPS 1.72 1.66 1.70 1.61 1.65 1.58 1.64 3.23%
Adjusted Per Share Value based on latest NOSH - 737,850
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 142.53 124.88 131.87 119.04 112.53 98.22 112.52 17.12%
EPS 23.81 20.49 19.59 15.12 13.84 9.89 18.81 17.06%
DPS 21.00 0.00 21.00 14.00 21.01 0.00 21.00 0.00%
NAPS 1.7204 1.6605 1.7003 1.6097 1.6505 1.5819 1.6398 3.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.45 3.40 3.18 3.23 3.10 3.28 3.24 -
P/RPS 2.42 2.72 2.41 2.71 2.76 3.34 2.88 -10.98%
P/EPS 14.50 16.60 16.23 21.36 22.40 33.20 17.22 -10.85%
EY 6.90 6.02 6.16 4.68 4.46 3.01 5.81 12.18%
DY 6.09 0.00 6.60 4.33 6.77 0.00 6.48 -4.06%
P/NAPS 2.01 2.05 1.87 2.01 1.88 2.08 1.98 1.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 24/05/10 11/02/10 05/11/09 30/07/09 26/05/09 25/02/09 -
Price 3.56 3.30 3.20 3.34 3.24 3.20 3.04 -
P/RPS 2.50 2.64 2.43 2.81 2.88 3.26 2.70 -5.01%
P/EPS 14.96 16.11 16.33 22.09 23.41 32.39 16.16 -5.02%
EY 6.69 6.21 6.12 4.53 4.27 3.09 6.19 5.33%
DY 5.90 0.00 6.56 4.19 6.48 0.00 6.91 -10.02%
P/NAPS 2.07 1.99 1.88 2.07 1.96 2.03 1.85 7.80%

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
Post a Comment