[STAR] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.63%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 713,294 706,158 674,648 692,963 689,434 673,062 642,136 7.25%
PBT 177,765 174,316 162,500 166,208 164,426 160,524 147,912 13.02%
Tax -32,582 -32,474 -30,636 -24,956 -24,056 -23,892 -22,720 27.14%
NP 145,182 141,842 131,864 141,252 140,370 136,632 125,192 10.37%
-
NP to SH 145,182 141,842 131,864 141,252 140,370 136,632 125,192 10.37%
-
Tax Rate 18.33% 18.63% 18.85% 15.01% 14.63% 14.88% 15.36% -
Total Cost 568,112 564,316 542,784 551,711 549,064 536,430 516,944 6.48%
-
Net Worth 960,668 907,629 851,051 823,297 770,092 755,877 716,651 21.55%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 90,203 132,500 - 113,001 64,174 95,680 - -
Div Payout % 62.13% 93.41% - 80.00% 45.72% 70.03% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 960,668 907,629 851,051 823,297 770,092 755,877 716,651 21.55%
NOSH 338,263 331,251 326,073 322,861 320,871 318,935 317,102 4.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.35% 20.09% 19.55% 20.38% 20.36% 20.30% 19.50% -
ROE 15.11% 15.63% 15.49% 17.16% 18.23% 18.08% 17.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 210.87 213.18 206.90 214.63 214.86 211.03 202.50 2.73%
EPS 42.92 42.82 40.44 43.75 43.75 42.84 39.48 5.72%
DPS 26.67 40.00 0.00 35.00 20.00 30.00 0.00 -
NAPS 2.84 2.74 2.61 2.55 2.40 2.37 2.26 16.43%
Adjusted Per Share Value based on latest NOSH - 322,926
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 96.58 95.61 91.35 93.83 93.35 91.13 86.94 7.25%
EPS 19.66 19.21 17.85 19.13 19.01 18.50 16.95 10.38%
DPS 12.21 17.94 0.00 15.30 8.69 12.95 0.00 -
NAPS 1.3007 1.2289 1.1523 1.1147 1.0427 1.0234 0.9703 21.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 7.40 6.95 6.80 6.80 6.50 6.50 6.40 -
P/RPS 3.51 3.26 3.29 3.17 3.03 3.08 3.16 7.24%
P/EPS 17.24 16.23 16.82 15.54 14.86 15.17 16.21 4.18%
EY 5.80 6.16 5.95 6.43 6.73 6.59 6.17 -4.03%
DY 3.60 5.76 0.00 5.15 3.08 4.62 0.00 -
P/NAPS 2.61 2.54 2.61 2.67 2.71 2.74 2.83 -5.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 -
Price 7.20 7.30 6.95 7.05 6.40 6.40 6.40 -
P/RPS 3.41 3.42 3.36 3.28 2.98 3.03 3.16 5.20%
P/EPS 16.78 17.05 17.19 16.11 14.63 14.94 16.21 2.32%
EY 5.96 5.87 5.82 6.21 6.84 6.69 6.17 -2.28%
DY 3.70 5.48 0.00 4.96 3.13 4.69 0.00 -
P/NAPS 2.54 2.66 2.66 2.76 2.67 2.70 2.83 -6.94%

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