[STAR] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.74%
YoY- 56.31%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,044,560 912,104 1,061,700 1,019,721 1,052,654 922,344 973,921 4.79%
PBT 261,292 219,676 258,807 244,848 251,536 214,008 197,155 20.71%
Tax -69,552 -67,476 -68,639 -66,785 -70,792 -60,648 -47,522 28.99%
NP 191,740 152,200 190,168 178,062 180,744 153,360 149,633 18.02%
-
NP to SH 191,048 161,080 184,941 174,516 175,818 151,300 144,711 20.40%
-
Tax Rate 26.62% 30.72% 26.52% 27.28% 28.14% 28.34% 24.10% -
Total Cost 852,820 759,904 871,532 841,658 871,910 768,984 824,288 2.30%
-
Net Worth 1,040,872 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 -11.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 132,877 - 532,517 103,409 155,133 - 155,127 -9.83%
Div Payout % 69.55% - 287.94% 59.26% 88.24% - 107.20% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,040,872 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 -11.79%
NOSH 738,207 738,899 738,582 738,640 738,731 738,769 738,702 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.36% 16.69% 17.91% 17.46% 17.17% 16.63% 15.36% -
ROE 18.35% 16.39% 18.28% 13.90% 13.84% 12.34% 11.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 141.50 123.44 143.75 138.05 142.49 124.85 131.84 4.84%
EPS 25.88 21.80 25.04 23.63 23.80 20.48 19.59 20.45%
DPS 18.00 0.00 72.10 14.00 21.00 0.00 21.00 -9.79%
NAPS 1.41 1.33 1.37 1.70 1.72 1.66 1.70 -11.75%
Adjusted Per Share Value based on latest NOSH - 738,453
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 141.43 123.50 143.75 138.07 142.53 124.88 131.87 4.78%
EPS 25.87 21.81 25.04 23.63 23.81 20.49 19.59 20.42%
DPS 17.99 0.00 72.10 14.00 21.00 0.00 21.00 -9.82%
NAPS 1.4093 1.3306 1.37 1.7002 1.7204 1.6605 1.7003 -11.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.40 3.50 3.31 3.60 3.45 3.40 3.18 -
P/RPS 2.40 2.84 2.30 2.61 2.42 2.72 2.41 -0.27%
P/EPS 13.14 16.06 13.22 15.24 14.50 16.60 16.23 -13.16%
EY 7.61 6.23 7.56 6.56 6.90 6.02 6.16 15.17%
DY 5.29 0.00 21.78 3.89 6.09 0.00 6.60 -13.74%
P/NAPS 2.41 2.63 2.42 2.12 2.01 2.05 1.87 18.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 3.35 3.35 3.46 3.48 3.56 3.30 3.20 -
P/RPS 2.37 2.71 2.41 2.52 2.50 2.64 2.43 -1.65%
P/EPS 12.94 15.37 13.82 14.73 14.96 16.11 16.33 -14.40%
EY 7.73 6.51 7.24 6.79 6.69 6.21 6.12 16.89%
DY 5.37 0.00 20.84 4.02 5.90 0.00 6.56 -12.52%
P/NAPS 2.38 2.52 2.53 2.05 2.07 1.99 1.88 17.07%

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