[STAR] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

25-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 11.57%

YoY- 5.01%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	825,933	832,964	818,912	805,865	790,958	765,312	738,300	7.74%
YoY %	-0.84%	1.72%	1.62%	1.88%	3.35%	3.66%	-	-
Horiz. %	111.87%	112.82%	110.92%	109.15%	107.13%	103.66%	100.00%	-
PBT	236,802	242,596	236,696	223,366	203,582	191,092	186,384	17.25%
YoY %	-2.39%	2.49%	5.97%	9.72%	6.54%	2.53%	-	-
Horiz. %	127.05%	130.16%	126.99%	119.84%	109.23%	102.53%	100.00%	-
Tax	-69,405	-69,604	-66,588	-54,485	-52,336	-49,818	-48,584	26.76%
YoY %	0.29%	-4.53%	-22.21%	-4.11%	-5.05%	-2.54%	-	-
Horiz. %	142.86%	143.27%	137.06%	112.15%	107.72%	102.54%	100.00%	-
NP	167,397	172,992	170,108	168,881	151,246	141,274	137,800	13.80%
YoY %	-3.23%	1.70%	0.73%	11.66%	7.06%	2.52%	-	-
Horiz. %	121.48%	125.54%	123.45%	122.56%	109.76%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,434	172,968	170,084	169,165	151,628	141,866	137,800	13.82%
YoY %	-3.20%	1.70%	0.54%	11.57%	6.88%	2.95%	-	-
Horiz. %	121.51%	125.52%	123.43%	122.76%	110.03%	102.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.31%	28.69%	28.13%	24.39%	25.71%	26.07%	26.07%	-
YoY %	2.16%	1.99%	15.33%	-5.13%	-1.38%	0.00%	-	-
Horiz. %	112.43%	110.05%	107.90%	93.56%	98.62%	100.00%	100.00%	-
Total Cost	658,536	659,972	648,804	636,984	639,712	624,038	600,500	6.32%
YoY %	-0.22%	1.72%	1.86%	-0.43%	2.51%	3.92%	-	-
Horiz. %	109.66%	109.90%	108.04%	106.08%	106.53%	103.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,211,439	1,248,146	1,195,903	1,218,874	1,166,747	1,182,216	1,145,869	3.76%
YoY %	-2.94%	4.37%	-1.88%	4.47%	-1.31%	3.17%	-	-
Horiz. %	105.72%	108.93%	104.37%	106.37%	101.82%	103.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	103,415	155,095	-	155,129	103,382	155,165	-	-
YoY %	-33.32%	0.00%	-	50.05%	-33.37%	0.00%	-	-
Horiz. %	66.65%	99.95%	-	99.98%	66.63%	100.00%	-	-
Div Payout %	61.76%	89.67%	-	91.70%	68.18%	109.37%	-	-
YoY %	-31.13%	0.00%	-	34.50%	-37.66%	0.00%	-	-
Horiz. %	56.47%	81.99%	-	83.84%	62.34%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,211,439	1,248,146	1,195,903	1,218,874	1,166,747	1,182,216	1,145,869	3.76%
YoY %	-2.94%	4.37%	-1.88%	4.47%	-1.31%	3.17%	-	-
Horiz. %	105.72%	108.93%	104.37%	106.37%	101.82%	103.17%	100.00%	-
NOSH	738,682	738,548	738,211	738,711	738,448	738,885	739,270	-0.05%
YoY %	0.02%	0.05%	-0.07%	0.04%	-0.06%	-0.05%	-	-
Horiz. %	99.92%	99.90%	99.86%	99.92%	99.89%	99.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	20.27%	20.77%	20.77%	20.96%	19.12%	18.46%	18.66%	-
YoY %	-2.41%	0.00%	-0.91%	9.62%	3.58%	-1.07%	-	-
Horiz. %	108.63%	111.31%	111.31%	112.33%	102.47%	98.93%	100.00%	-
ROE	13.82%	13.86%	14.22%	13.88%	13.00%	12.00%	12.03%	-
YoY %	-0.29%	-2.53%	2.45%	6.77%	8.33%	-0.25%	-	-
Horiz. %	114.88%	115.21%	118.20%	115.38%	108.06%	99.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	111.81	112.78	110.93	109.09	107.11	103.58	99.87	7.79%
YoY %	-0.86%	1.67%	1.69%	1.85%	3.41%	3.71%	-	-
Horiz. %	111.96%	112.93%	111.07%	109.23%	107.25%	103.71%	100.00%	-
EPS	22.67	23.42	23.04	22.90	20.53	19.20	18.64	13.89%
YoY %	-3.20%	1.65%	0.61%	11.54%	6.93%	3.00%	-	-
Horiz. %	121.62%	125.64%	123.61%	122.85%	110.14%	103.00%	100.00%	-
DPS	14.00	21.00	0.00	21.00	14.00	21.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-	-
NAPS	1.64	1.69	1.62	1.65	1.58	1.60	1.55	3.82%
YoY %	-2.96%	4.32%	-1.82%	4.43%	-1.25%	3.23%	-	-
Horiz. %	105.81%	109.03%	104.52%	106.45%	101.94%	103.23%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,268
RPS	111.83	112.78	110.88	109.11	107.09	103.62	99.96	7.74%
YoY %	-0.84%	1.71%	1.62%	1.89%	3.35%	3.66%	-	-
Horiz. %	111.87%	112.83%	110.92%	109.15%	107.13%	103.66%	100.00%	-
EPS	22.67	23.42	23.03	22.90	20.53	19.21	18.66	13.81%
YoY %	-3.20%	1.69%	0.57%	11.54%	6.87%	2.95%	-	-
Horiz. %	121.49%	125.51%	123.42%	122.72%	110.02%	102.95%	100.00%	-
DPS	14.00	21.00	0.00	21.00	14.00	21.01	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.00%	-33.37%	0.00%	-	-
Horiz. %	66.63%	99.95%	0.00%	99.95%	66.63%	100.00%	-	-
NAPS	1.6403	1.69	1.6192	1.6503	1.5798	1.6007	1.5515	3.76%
YoY %	-2.94%	4.37%	-1.88%	4.46%	-1.31%	3.17%	-	-
Horiz. %	105.72%	108.93%	104.36%	106.37%	101.82%	103.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.24	3.50	3.42	3.44	3.38	3.46	3.24	-
P/RPS	2.90	3.10	3.08	3.15	3.16	3.34	3.24	-7.10%
YoY %	-6.45%	0.65%	-2.22%	-0.32%	-5.39%	3.09%	-	-
Horiz. %	89.51%	95.68%	95.06%	97.22%	97.53%	103.09%	100.00%	-
P/EPS	14.29	14.94	14.84	15.02	16.46	18.02	17.38	-12.20%
YoY %	-4.35%	0.67%	-1.20%	-8.75%	-8.66%	3.68%	-	-
Horiz. %	82.22%	85.96%	85.39%	86.42%	94.71%	103.68%	100.00%	-
EY	7.00	6.69	6.74	6.66	6.07	5.55	5.75	13.97%
YoY %	4.63%	-0.74%	1.20%	9.72%	9.37%	-3.48%	-	-
Horiz. %	121.74%	116.35%	117.22%	115.83%	105.57%	96.52%	100.00%	-
DY	4.32	6.00	0.00	6.10	4.14	6.07	0.00	-
YoY %	-28.00%	0.00%	0.00%	47.34%	-31.80%	0.00%	-	-
Horiz. %	71.17%	98.85%	0.00%	100.49%	68.20%	100.00%	-	-
P/NAPS	1.98	2.07	2.11	2.08	2.14	2.16	2.09	-3.53%
YoY %	-4.35%	-1.90%	1.44%	-2.80%	-0.93%	3.35%	-	-
Horiz. %	94.74%	99.04%	100.96%	99.52%	102.39%	103.35%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	12/11/08	30/07/08	23/05/08	25/02/08	01/11/07	26/07/07	17/05/07	-
Price	3.12	3.32	3.48	3.48	3.38	3.48	3.62	-
P/RPS	2.79	2.94	3.14	3.19	3.16	3.36	3.62	-15.89%
YoY %	-5.10%	-6.37%	-1.57%	0.95%	-5.95%	-7.18%	-	-
Horiz. %	77.07%	81.22%	86.74%	88.12%	87.29%	92.82%	100.00%	-
P/EPS	13.76	14.18	15.10	15.20	16.46	18.12	19.42	-20.47%
YoY %	-2.96%	-6.09%	-0.66%	-7.65%	-9.16%	-6.69%	-	-
Horiz. %	70.85%	73.02%	77.75%	78.27%	84.76%	93.31%	100.00%	-
EY	7.26	7.05	6.62	6.58	6.07	5.52	5.15	25.64%
YoY %	2.98%	6.50%	0.61%	8.40%	9.96%	7.18%	-	-
Horiz. %	140.97%	136.89%	128.54%	127.77%	117.86%	107.18%	100.00%	-
DY	4.49	6.33	0.00	6.03	4.14	6.03	0.00	-
YoY %	-29.07%	0.00%	0.00%	45.65%	-31.34%	0.00%	-	-
Horiz. %	74.46%	104.98%	0.00%	100.00%	68.66%	100.00%	-	-
P/NAPS	1.90	1.96	2.15	2.11	2.14	2.18	2.34	-12.93%
YoY %	-3.06%	-8.84%	1.90%	-1.40%	-1.83%	-6.84%	-	-
Horiz. %	81.20%	83.76%	91.88%	90.17%	91.45%	93.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos