[STAR] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.65%
YoY- -4.09%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 723,564 718,973 709,610 675,072 713,607 713,294 706,158 1.63%
PBT 195,215 203,006 175,170 155,692 191,713 177,765 174,316 7.81%
Tax -34,128 -42,553 -32,028 -29,216 -36,245 -32,582 -32,474 3.35%
NP 161,087 160,453 143,142 126,476 155,468 145,182 141,842 8.82%
-
NP to SH 161,087 160,453 143,142 126,476 155,468 145,182 141,842 8.82%
-
Tax Rate 17.48% 20.96% 18.28% 18.77% 18.91% 18.33% 18.63% -
Total Cost 562,477 558,520 566,468 548,596 558,139 568,112 564,316 -0.21%
-
Net Worth 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 18.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 147,718 98,498 147,721 - 139,527 90,203 132,500 7.49%
Div Payout % 91.70% 61.39% 103.20% - 89.75% 62.13% 93.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 18.18%
NOSH 738,592 738,735 738,606 358,086 348,817 338,263 331,251 70.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.26% 22.32% 20.17% 18.74% 21.79% 20.35% 20.09% -
ROE 13.80% 14.29% 6.31% 11.93% 15.16% 15.11% 15.63% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.97 97.32 96.07 188.52 204.58 210.87 213.18 -40.36%
EPS 21.81 21.72 19.38 35.32 44.57 42.92 42.82 -36.14%
DPS 20.00 13.33 20.00 0.00 40.00 26.67 40.00 -36.92%
NAPS 1.58 1.52 3.07 2.96 2.94 2.84 2.74 -30.65%
Adjusted Per Share Value based on latest NOSH - 358,086
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.97 97.35 96.08 91.40 96.62 96.58 95.61 1.63%
EPS 21.81 21.73 19.38 17.12 21.05 19.66 19.21 8.80%
DPS 20.00 13.34 20.00 0.00 18.89 12.21 17.94 7.49%
NAPS 1.5801 1.5204 3.0702 1.4351 1.3885 1.3007 1.2289 18.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.04 3.32 3.50 7.15 7.35 7.40 6.95 -
P/RPS 3.10 3.41 3.64 3.79 3.59 3.51 3.26 -3.29%
P/EPS 13.94 15.29 18.06 20.24 16.49 17.24 16.23 -9.61%
EY 7.17 6.54 5.54 4.94 6.06 5.80 6.16 10.62%
DY 6.58 4.02 5.71 0.00 5.44 3.60 5.76 9.25%
P/NAPS 1.92 2.18 1.14 2.42 2.50 2.61 2.54 -16.97%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 -
Price 3.22 3.36 3.38 7.00 7.15 7.20 7.30 -
P/RPS 3.29 3.45 3.52 3.71 3.49 3.41 3.42 -2.54%
P/EPS 14.76 15.47 17.44 19.82 16.04 16.78 17.05 -9.14%
EY 6.77 6.46 5.73 5.05 6.23 5.96 5.87 9.94%
DY 6.21 3.97 5.92 0.00 5.59 3.70 5.48 8.66%
P/NAPS 2.04 2.21 1.10 2.36 2.43 2.54 2.66 -16.17%

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