[STAR] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.54%
YoY- 54.91%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 689,434 673,062 642,136 605,167 580,082 548,794 526,668 19.60%
PBT 164,426 160,524 147,912 137,080 120,732 103,384 94,736 44.27%
Tax -24,056 -23,892 -22,720 -16,917 -25,774 -21,280 -20,512 11.17%
NP 140,370 136,632 125,192 120,163 94,957 82,104 74,224 52.75%
-
NP to SH 140,370 136,632 125,192 120,163 94,957 82,104 74,224 52.75%
-
Tax Rate 14.63% 14.88% 15.36% 12.34% 21.35% 20.58% 21.65% -
Total Cost 549,064 536,430 516,944 485,004 485,125 466,690 452,444 13.73%
-
Net Worth 770,092 755,877 716,651 712,959 677,967 661,826 630,966 14.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 64,174 95,680 - 78,867 41,849 62,436 - -
Div Payout % 45.72% 70.03% - 65.63% 44.07% 76.05% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 770,092 755,877 716,651 712,959 677,967 661,826 630,966 14.16%
NOSH 320,871 318,935 317,102 315,468 313,873 312,182 310,820 2.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.36% 20.30% 19.50% 19.86% 16.37% 14.96% 14.09% -
ROE 18.23% 18.08% 17.47% 16.85% 14.01% 12.41% 11.76% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.86 211.03 202.50 191.83 184.81 175.79 169.44 17.10%
EPS 43.75 42.84 39.48 38.09 30.25 26.30 23.88 49.56%
DPS 20.00 30.00 0.00 25.00 13.33 20.00 0.00 -
NAPS 2.40 2.37 2.26 2.26 2.16 2.12 2.03 11.77%
Adjusted Per Share Value based on latest NOSH - 315,360
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 93.35 91.13 86.94 81.94 78.54 74.31 71.31 19.60%
EPS 19.01 18.50 16.95 16.27 12.86 11.12 10.05 52.77%
DPS 8.69 12.95 0.00 10.68 5.67 8.45 0.00 -
NAPS 1.0427 1.0234 0.9703 0.9653 0.918 0.8961 0.8543 14.16%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.50 6.50 6.40 6.20 6.00 6.20 5.95 -
P/RPS 3.03 3.08 3.16 3.23 3.25 3.53 3.51 -9.31%
P/EPS 14.86 15.17 16.21 16.28 19.83 23.57 24.92 -29.08%
EY 6.73 6.59 6.17 6.14 5.04 4.24 4.01 41.09%
DY 3.08 4.62 0.00 4.03 2.22 3.23 0.00 -
P/NAPS 2.71 2.74 2.83 2.74 2.78 2.92 2.93 -5.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 -
Price 6.40 6.40 6.40 6.65 6.10 6.30 6.10 -
P/RPS 2.98 3.03 3.16 3.47 3.30 3.58 3.60 -11.80%
P/EPS 14.63 14.94 16.21 17.46 20.16 23.95 25.54 -30.95%
EY 6.84 6.69 6.17 5.73 4.96 4.17 3.91 45.03%
DY 3.13 4.69 0.00 3.76 2.19 3.17 0.00 -
P/NAPS 2.67 2.70 2.83 2.94 2.82 2.97 3.00 -7.45%

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