[STAR] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.56%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 580,082 548,794 526,668 521,350 509,693 496,886 450,648 18.31%
PBT 120,732 103,384 94,736 102,876 96,621 94,982 75,716 36.44%
Tax -25,774 -21,280 -20,512 -25,307 -20,242 -19,898 -15,608 39.66%
NP 94,957 82,104 74,224 77,569 76,378 75,084 60,108 35.60%
-
NP to SH 94,957 82,104 74,224 77,569 76,378 75,084 60,108 35.60%
-
Tax Rate 21.35% 20.58% 21.65% 24.60% 20.95% 20.95% 20.61% -
Total Cost 485,125 466,690 452,444 443,781 433,314 421,802 390,540 15.54%
-
Net Worth 677,967 661,826 630,966 635,609 610,252 585,545 599,254 8.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 41,849 62,436 - 61,709 30,665 45,745 - -
Div Payout % 44.07% 76.05% - 79.55% 40.15% 60.93% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 677,967 661,826 630,966 635,609 610,252 585,545 599,254 8.56%
NOSH 313,873 312,182 310,820 308,548 306,659 304,971 304,190 2.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.37% 14.96% 14.09% 14.88% 14.99% 15.11% 13.34% -
ROE 14.01% 12.41% 11.76% 12.20% 12.52% 12.82% 10.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 184.81 175.79 169.44 168.97 166.21 162.93 148.15 15.86%
EPS 30.25 26.30 23.88 25.14 24.91 24.62 19.76 32.79%
DPS 13.33 20.00 0.00 20.00 10.00 15.00 0.00 -
NAPS 2.16 2.12 2.03 2.06 1.99 1.92 1.97 6.32%
Adjusted Per Share Value based on latest NOSH - 308,751
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.54 74.31 71.31 70.59 69.01 67.28 61.02 18.30%
EPS 12.86 11.12 10.05 10.50 10.34 10.17 8.14 35.60%
DPS 5.67 8.45 0.00 8.36 4.15 6.19 0.00 -
NAPS 0.918 0.8961 0.8543 0.8606 0.8263 0.7928 0.8114 8.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 6.20 5.95 6.00 5.95 6.15 6.85 -
P/RPS 3.25 3.53 3.51 3.55 3.58 3.77 4.62 -20.88%
P/EPS 19.83 23.57 24.92 23.87 23.89 24.98 34.67 -31.07%
EY 5.04 4.24 4.01 4.19 4.19 4.00 2.88 45.17%
DY 2.22 3.23 0.00 3.33 1.68 2.44 0.00 -
P/NAPS 2.78 2.92 2.93 2.91 2.99 3.20 3.48 -13.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 -
Price 6.10 6.30 6.10 6.00 5.95 6.25 6.80 -
P/RPS 3.30 3.58 3.60 3.55 3.58 3.84 4.59 -19.72%
P/EPS 20.16 23.95 25.54 23.87 23.89 25.39 34.41 -29.96%
EY 4.96 4.17 3.91 4.19 4.19 3.94 2.91 42.64%
DY 2.19 3.17 0.00 3.33 1.68 2.40 0.00 -
P/NAPS 2.82 2.97 3.00 2.91 2.99 3.26 3.45 -12.56%

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