[STAR] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.65%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 713,607 713,294 706,158 674,648 692,963 689,434 673,062 3.96%
PBT 191,713 177,765 174,316 162,500 166,208 164,426 160,524 12.52%
Tax -36,245 -32,582 -32,474 -30,636 -24,956 -24,056 -23,892 31.92%
NP 155,468 145,182 141,842 131,864 141,252 140,370 136,632 8.96%
-
NP to SH 155,468 145,182 141,842 131,864 141,252 140,370 136,632 8.96%
-
Tax Rate 18.91% 18.33% 18.63% 18.85% 15.01% 14.63% 14.88% -
Total Cost 558,139 568,112 564,316 542,784 551,711 549,064 536,430 2.67%
-
Net Worth 1,025,523 960,668 907,629 851,051 823,297 770,092 755,877 22.48%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 139,527 90,203 132,500 - 113,001 64,174 95,680 28.50%
Div Payout % 89.75% 62.13% 93.41% - 80.00% 45.72% 70.03% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,025,523 960,668 907,629 851,051 823,297 770,092 755,877 22.48%
NOSH 348,817 338,263 331,251 326,073 322,861 320,871 318,935 6.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.79% 20.35% 20.09% 19.55% 20.38% 20.36% 20.30% -
ROE 15.16% 15.11% 15.63% 15.49% 17.16% 18.23% 18.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 204.58 210.87 213.18 206.90 214.63 214.86 211.03 -2.04%
EPS 44.57 42.92 42.82 40.44 43.75 43.75 42.84 2.66%
DPS 40.00 26.67 40.00 0.00 35.00 20.00 30.00 21.07%
NAPS 2.94 2.84 2.74 2.61 2.55 2.40 2.37 15.40%
Adjusted Per Share Value based on latest NOSH - 326,073
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.62 96.58 95.61 91.35 93.83 93.35 91.13 3.96%
EPS 21.05 19.66 19.21 17.85 19.13 19.01 18.50 8.96%
DPS 18.89 12.21 17.94 0.00 15.30 8.69 12.95 28.53%
NAPS 1.3885 1.3007 1.2289 1.1523 1.1147 1.0427 1.0234 22.48%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.35 7.40 6.95 6.80 6.80 6.50 6.50 -
P/RPS 3.59 3.51 3.26 3.29 3.17 3.03 3.08 10.72%
P/EPS 16.49 17.24 16.23 16.82 15.54 14.86 15.17 5.70%
EY 6.06 5.80 6.16 5.95 6.43 6.73 6.59 -5.42%
DY 5.44 3.60 5.76 0.00 5.15 3.08 4.62 11.47%
P/NAPS 2.50 2.61 2.54 2.61 2.67 2.71 2.74 -5.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 -
Price 7.15 7.20 7.30 6.95 7.05 6.40 6.40 -
P/RPS 3.49 3.41 3.42 3.36 3.28 2.98 3.03 9.85%
P/EPS 16.04 16.78 17.05 17.19 16.11 14.63 14.94 4.83%
EY 6.23 5.96 5.87 5.82 6.21 6.84 6.69 -4.62%
DY 5.59 3.70 5.48 0.00 4.96 3.13 4.69 12.37%
P/NAPS 2.43 2.54 2.66 2.66 2.76 2.67 2.70 -6.76%

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