[STAR] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.92%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,058,842 919,904 1,067,668 1,021,762 1,044,560 912,104 1,061,700 -0.17%
PBT 206,696 179,164 250,531 244,485 261,292 219,676 258,807 -13.93%
Tax -56,336 -61,076 -65,219 -66,321 -69,552 -67,476 -68,639 -12.34%
NP 150,360 118,088 185,312 178,164 191,740 152,200 190,168 -14.50%
-
NP to SH 153,392 129,816 186,665 181,640 191,048 161,080 184,941 -11.73%
-
Tax Rate 27.26% 34.09% 26.03% 27.13% 26.62% 30.72% 26.52% -
Total Cost 908,482 801,816 882,356 843,598 852,820 759,904 871,532 2.80%
-
Net Worth 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 982,735 1,011,857 4.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 132,998 - 132,910 88,604 132,877 - 532,517 -60.37%
Div Payout % 86.71% - 71.20% 48.78% 69.55% - 287.94% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 982,735 1,011,857 4.36%
NOSH 738,882 739,271 738,390 738,373 738,207 738,899 738,582 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.20% 12.84% 17.36% 17.44% 18.36% 16.69% 17.91% -
ROE 14.22% 12.63% 17.56% 17.83% 18.35% 16.39% 18.28% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 143.30 124.43 144.59 138.38 141.50 123.44 143.75 -0.20%
EPS 20.76 17.56 25.28 24.60 25.88 21.80 25.04 -11.75%
DPS 18.00 0.00 18.00 12.00 18.00 0.00 72.10 -60.38%
NAPS 1.46 1.39 1.44 1.38 1.41 1.33 1.37 4.33%
Adjusted Per Share Value based on latest NOSH - 738,765
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 143.37 124.55 144.56 138.34 141.43 123.50 143.75 -0.17%
EPS 20.77 17.58 25.27 24.59 25.87 21.81 25.04 -11.72%
DPS 18.01 0.00 18.00 12.00 17.99 0.00 72.10 -60.37%
NAPS 1.4606 1.3913 1.4397 1.3796 1.4093 1.3306 1.37 4.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.18 3.28 3.15 3.15 3.40 3.50 3.31 -
P/RPS 2.22 2.64 2.18 2.28 2.40 2.84 2.30 -2.33%
P/EPS 15.32 18.68 12.46 12.80 13.14 16.06 13.22 10.33%
EY 6.53 5.35 8.03 7.81 7.61 6.23 7.56 -9.31%
DY 5.66 0.00 5.71 3.81 5.29 0.00 21.78 -59.31%
P/NAPS 2.18 2.36 2.19 2.28 2.41 2.63 2.42 -6.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 -
Price 3.18 3.22 3.26 3.17 3.35 3.35 3.46 -
P/RPS 2.22 2.59 2.25 2.29 2.37 2.71 2.41 -5.33%
P/EPS 15.32 18.34 12.90 12.89 12.94 15.37 13.82 7.11%
EY 6.53 5.45 7.75 7.76 7.73 6.51 7.24 -6.65%
DY 5.66 0.00 5.52 3.79 5.37 0.00 20.84 -58.09%
P/NAPS 2.18 2.32 2.26 2.30 2.38 2.52 2.53 -9.45%

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