[STAR] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.54%
YoY- 23.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 831,040 825,933 832,964 818,912 805,865 790,958 765,312 5.62%
PBT 201,463 236,802 242,596 236,696 223,366 203,582 191,092 3.56%
Tax -62,762 -69,405 -69,604 -66,588 -54,485 -52,336 -49,818 16.56%
NP 138,701 167,397 172,992 170,108 168,881 151,246 141,274 -1.21%
-
NP to SH 138,905 167,434 172,968 170,084 169,165 151,628 141,866 -1.39%
-
Tax Rate 31.15% 29.31% 28.69% 28.13% 24.39% 25.71% 26.07% -
Total Cost 692,339 658,536 659,972 648,804 636,984 639,712 624,038 7.13%
-
Net Worth 1,211,080 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 155,077 103,415 155,095 - 155,129 103,382 155,165 -0.03%
Div Payout % 111.64% 61.76% 89.67% - 91.70% 68.18% 109.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,211,080 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1.61%
NOSH 738,463 738,682 738,548 738,211 738,711 738,448 738,885 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.69% 20.27% 20.77% 20.77% 20.96% 19.12% 18.46% -
ROE 11.47% 13.82% 13.86% 14.22% 13.88% 13.00% 12.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.54 111.81 112.78 110.93 109.09 107.11 103.58 5.66%
EPS 18.81 22.67 23.42 23.04 22.90 20.53 19.20 -1.35%
DPS 21.00 14.00 21.00 0.00 21.00 14.00 21.00 0.00%
NAPS 1.64 1.64 1.69 1.62 1.65 1.58 1.60 1.65%
Adjusted Per Share Value based on latest NOSH - 738,211
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.52 111.83 112.78 110.88 109.11 107.09 103.62 5.62%
EPS 18.81 22.67 23.42 23.03 22.90 20.53 19.21 -1.38%
DPS 21.00 14.00 21.00 0.00 21.00 14.00 21.01 -0.03%
NAPS 1.6398 1.6403 1.69 1.6192 1.6503 1.5798 1.6007 1.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.24 3.24 3.50 3.42 3.44 3.38 3.46 -
P/RPS 2.88 2.90 3.10 3.08 3.15 3.16 3.34 -9.36%
P/EPS 17.22 14.29 14.94 14.84 15.02 16.46 18.02 -2.96%
EY 5.81 7.00 6.69 6.74 6.66 6.07 5.55 3.08%
DY 6.48 4.32 6.00 0.00 6.10 4.14 6.07 4.43%
P/NAPS 1.98 1.98 2.07 2.11 2.08 2.14 2.16 -5.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 12/11/08 30/07/08 23/05/08 25/02/08 01/11/07 26/07/07 -
Price 3.04 3.12 3.32 3.48 3.48 3.38 3.48 -
P/RPS 2.70 2.79 2.94 3.14 3.19 3.16 3.36 -13.50%
P/EPS 16.16 13.76 14.18 15.10 15.20 16.46 18.12 -7.31%
EY 6.19 7.26 7.05 6.62 6.58 6.07 5.52 7.89%
DY 6.91 4.49 6.33 0.00 6.03 4.14 6.03 9.46%
P/NAPS 1.85 1.90 1.96 2.15 2.11 2.14 2.18 -10.32%

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