[STAR] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.97%
YoY- 27.8%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,021,762 1,044,560 912,104 1,061,700 1,019,721 1,052,654 922,344 7.05%
PBT 244,485 261,292 219,676 258,807 244,848 251,536 214,008 9.27%
Tax -66,321 -69,552 -67,476 -68,639 -66,785 -70,792 -60,648 6.13%
NP 178,164 191,740 152,200 190,168 178,062 180,744 153,360 10.50%
-
NP to SH 181,640 191,048 161,080 184,941 174,516 175,818 151,300 12.94%
-
Tax Rate 27.13% 26.62% 30.72% 26.52% 27.28% 28.14% 28.34% -
Total Cost 843,598 852,820 759,904 871,532 841,658 871,910 768,984 6.36%
-
Net Worth 1,018,956 1,040,872 982,735 1,011,857 1,255,688 1,270,617 1,226,357 -11.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 88,604 132,877 - 532,517 103,409 155,133 - -
Div Payout % 48.78% 69.55% - 287.94% 59.26% 88.24% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,018,956 1,040,872 982,735 1,011,857 1,255,688 1,270,617 1,226,357 -11.60%
NOSH 738,373 738,207 738,899 738,582 738,640 738,731 738,769 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.44% 18.36% 16.69% 17.91% 17.46% 17.17% 16.63% -
ROE 17.83% 18.35% 16.39% 18.28% 13.90% 13.84% 12.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.38 141.50 123.44 143.75 138.05 142.49 124.85 7.09%
EPS 24.60 25.88 21.80 25.04 23.63 23.80 20.48 12.98%
DPS 12.00 18.00 0.00 72.10 14.00 21.00 0.00 -
NAPS 1.38 1.41 1.33 1.37 1.70 1.72 1.66 -11.57%
Adjusted Per Share Value based on latest NOSH - 738,442
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.34 141.43 123.50 143.75 138.07 142.53 124.88 7.05%
EPS 24.59 25.87 21.81 25.04 23.63 23.81 20.49 12.91%
DPS 12.00 17.99 0.00 72.10 14.00 21.00 0.00 -
NAPS 1.3796 1.4093 1.3306 1.37 1.7002 1.7204 1.6605 -11.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.15 3.40 3.50 3.31 3.60 3.45 3.40 -
P/RPS 2.28 2.40 2.84 2.30 2.61 2.42 2.72 -11.08%
P/EPS 12.80 13.14 16.06 13.22 15.24 14.50 16.60 -15.89%
EY 7.81 7.61 6.23 7.56 6.56 6.90 6.02 18.93%
DY 3.81 5.29 0.00 21.78 3.89 6.09 0.00 -
P/NAPS 2.28 2.41 2.63 2.42 2.12 2.01 2.05 7.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 -
Price 3.17 3.35 3.35 3.46 3.48 3.56 3.30 -
P/RPS 2.29 2.37 2.71 2.41 2.52 2.50 2.64 -9.03%
P/EPS 12.89 12.94 15.37 13.82 14.73 14.96 16.11 -13.80%
EY 7.76 7.73 6.51 7.24 6.79 6.69 6.21 15.99%
DY 3.79 5.37 0.00 20.84 4.02 5.90 0.00 -
P/NAPS 2.30 2.38 2.52 2.53 2.05 2.07 1.99 10.12%

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