[STAR] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 4.55%

YoY- 107.1%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	1,061,700	1,019,721	1,052,654	922,344	973,921	879,173	831,138	17.67%
YoY %	4.12%	-3.13%	14.13%	-5.30%	10.78%	5.78%	-	-
Horiz. %	127.74%	122.69%	126.65%	110.97%	117.18%	105.78%	100.00%	-
PBT	258,807	244,848	251,536	214,008	197,155	159,057	145,480	46.66%
YoY %	5.70%	-2.66%	17.54%	8.55%	23.95%	9.33%	-	-
Horiz. %	177.90%	168.30%	172.90%	147.10%	135.52%	109.33%	100.00%	-
Tax	-68,639	-66,785	-70,792	-60,648	-47,522	-44,088	-40,184	42.75%
YoY %	-2.78%	5.66%	-16.73%	-27.62%	-7.79%	-9.72%	-	-
Horiz. %	170.81%	166.20%	176.17%	150.93%	118.26%	109.72%	100.00%	-
NP	190,168	178,062	180,744	153,360	149,633	114,969	105,296	48.14%
YoY %	6.80%	-1.48%	17.86%	2.49%	30.15%	9.19%	-	-
Horiz. %	180.60%	169.11%	171.65%	145.65%	142.11%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,941	174,516	175,818	151,300	144,711	111,650	102,250	48.28%
YoY %	5.97%	-0.74%	16.20%	4.55%	29.61%	9.19%	-	-
Horiz. %	180.87%	170.68%	171.95%	147.97%	141.53%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.52%	27.28%	28.14%	28.34%	24.10%	27.72%	27.62%	-
YoY %	-2.79%	-3.06%	-0.71%	17.59%	-13.06%	0.36%	-	-
Horiz. %	96.02%	98.77%	101.88%	102.61%	87.26%	100.36%	100.00%	-
Total Cost	871,532	841,658	871,910	768,984	824,288	764,204	725,842	12.93%
YoY %	3.55%	-3.47%	13.38%	-6.71%	7.86%	5.29%	-	-
Horiz. %	120.07%	115.96%	120.12%	105.94%	113.56%	105.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,011,857	1,255,688	1,270,617	1,226,357	1,255,794	1,188,872	1,219,020	-11.64%
YoY %	-19.42%	-1.17%	3.61%	-2.34%	5.63%	-2.47%	-	-
Horiz. %	83.01%	103.01%	104.23%	100.60%	103.02%	97.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	532,517	103,409	155,133	-	155,127	103,380	155,148	127.02%
YoY %	414.96%	-33.34%	0.00%	-	50.06%	-33.37%	-	-
Horiz. %	343.23%	66.65%	99.99%	-	99.99%	66.63%	100.00%	-
Div Payout %	287.94%	59.26%	88.24%	-	107.20%	92.59%	151.73%	-
YoY %	385.89%	-32.84%	0.00%	-	15.78%	-38.98%	-	-
Horiz. %	189.77%	39.06%	58.16%	-	70.65%	61.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,011,857	1,255,688	1,270,617	1,226,357	1,255,794	1,188,872	1,219,020	-11.64%
YoY %	-19.42%	-1.17%	3.61%	-2.34%	5.63%	-2.47%	-	-
Horiz. %	83.01%	103.01%	104.23%	100.60%	103.02%	97.53%	100.00%	-
NOSH	738,582	738,640	738,731	738,769	738,702	738,430	738,800	-0.01%
YoY %	-0.01%	-0.01%	-0.01%	0.01%	0.04%	-0.05%	-	-
Horiz. %	99.97%	99.98%	99.99%	100.00%	99.99%	99.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	17.91%	17.46%	17.17%	16.63%	15.36%	13.08%	12.67%	-
YoY %	2.58%	1.69%	3.25%	8.27%	17.43%	3.24%	-	-
Horiz. %	141.36%	137.81%	135.52%	131.25%	121.23%	103.24%	100.00%	-
ROE	18.28%	13.90%	13.84%	12.34%	11.52%	9.39%	8.39%	-
YoY %	31.51%	0.43%	12.16%	7.12%	22.68%	11.92%	-	-
Horiz. %	217.88%	165.67%	164.96%	147.08%	137.31%	111.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	143.75	138.05	142.49	124.85	131.84	119.06	112.50	17.69%
YoY %	4.13%	-3.12%	14.13%	-5.30%	10.73%	5.83%	-	-
Horiz. %	127.78%	122.71%	126.66%	110.98%	117.19%	105.83%	100.00%	-
EPS	25.04	23.63	23.80	20.48	19.59	15.12	13.84	48.31%
YoY %	5.97%	-0.71%	16.21%	4.54%	29.56%	9.25%	-	-
Horiz. %	180.92%	170.74%	171.97%	147.98%	141.55%	109.25%	100.00%	-
DPS	72.10	14.00	21.00	0.00	21.00	14.00	21.00	127.07%
YoY %	415.00%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	343.33%	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.37	1.70	1.72	1.66	1.70	1.61	1.65	-11.62%
YoY %	-19.41%	-1.16%	3.61%	-2.35%	5.59%	-2.42%	-	-
Horiz. %	83.03%	103.03%	104.24%	100.61%	103.03%	97.58%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 738,769
RPS	143.75	138.07	142.53	124.88	131.87	119.04	112.53	17.67%
YoY %	4.11%	-3.13%	14.13%	-5.30%	10.78%	5.79%	-	-
Horiz. %	127.74%	122.70%	126.66%	110.97%	117.19%	105.79%	100.00%	-
EPS	25.04	23.63	23.81	20.49	19.59	15.12	13.84	48.31%
YoY %	5.97%	-0.76%	16.20%	4.59%	29.56%	9.25%	-	-
Horiz. %	180.92%	170.74%	172.04%	148.05%	141.55%	109.25%	100.00%	-
DPS	72.10	14.00	21.00	0.00	21.00	14.00	21.01	127.00%
YoY %	415.00%	-33.33%	0.00%	0.00%	50.00%	-33.37%	-	-
Horiz. %	343.17%	66.63%	99.95%	0.00%	99.95%	66.63%	100.00%	-
NAPS	1.37	1.7002	1.7204	1.6605	1.7003	1.6097	1.6505	-11.64%
YoY %	-19.42%	-1.17%	3.61%	-2.34%	5.63%	-2.47%	-	-
Horiz. %	83.01%	103.01%	104.24%	100.61%	103.02%	97.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	3.31	3.60	3.45	3.40	3.18	3.23	3.10	-
P/RPS	2.30	2.61	2.42	2.72	2.41	2.71	2.76	-11.41%
YoY %	-11.88%	7.85%	-11.03%	12.86%	-11.07%	-1.81%	-	-
Horiz. %	83.33%	94.57%	87.68%	98.55%	87.32%	98.19%	100.00%	-
P/EPS	13.22	15.24	14.50	16.60	16.23	21.36	22.40	-29.57%
YoY %	-13.25%	5.10%	-12.65%	2.28%	-24.02%	-4.64%	-	-
Horiz. %	59.02%	68.04%	64.73%	74.11%	72.46%	95.36%	100.00%	-
EY	7.56	6.56	6.90	6.02	6.16	4.68	4.46	42.02%
YoY %	15.24%	-4.93%	14.62%	-2.27%	31.62%	4.93%	-	-
Horiz. %	169.51%	147.09%	154.71%	134.98%	138.12%	104.93%	100.00%	-
DY	21.78	3.89	6.09	0.00	6.60	4.33	6.77	117.46%
YoY %	459.90%	-36.12%	0.00%	0.00%	52.42%	-36.04%	-	-
Horiz. %	321.71%	57.46%	89.96%	0.00%	97.49%	63.96%	100.00%	-
P/NAPS	2.42	2.12	2.01	2.05	1.87	2.01	1.88	18.27%
YoY %	14.15%	5.47%	-1.95%	9.63%	-6.97%	6.91%	-	-
Horiz. %	128.72%	112.77%	106.91%	109.04%	99.47%	106.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	11/11/10	17/08/10	24/05/10	11/02/10	05/11/09	30/07/09	-
Price	3.46	3.48	3.56	3.30	3.20	3.34	3.24	-
P/RPS	2.41	2.52	2.50	2.64	2.43	2.81	2.88	-11.17%
YoY %	-4.37%	0.80%	-5.30%	8.64%	-13.52%	-2.43%	-	-
Horiz. %	83.68%	87.50%	86.81%	91.67%	84.38%	97.57%	100.00%	-
P/EPS	13.82	14.73	14.96	16.11	16.33	22.09	23.41	-29.55%
YoY %	-6.18%	-1.54%	-7.14%	-1.35%	-26.08%	-5.64%	-	-
Horiz. %	59.03%	62.92%	63.90%	68.82%	69.76%	94.36%	100.00%	-
EY	7.24	6.79	6.69	6.21	6.12	4.53	4.27	42.05%
YoY %	6.63%	1.49%	7.73%	1.47%	35.10%	6.09%	-	-
Horiz. %	169.56%	159.02%	156.67%	145.43%	143.33%	106.09%	100.00%	-
DY	20.84	4.02	5.90	0.00	6.56	4.19	6.48	117.41%
YoY %	418.41%	-31.86%	0.00%	0.00%	56.56%	-35.34%	-	-
Horiz. %	321.60%	62.04%	91.05%	0.00%	101.23%	64.66%	100.00%	-
P/NAPS	2.53	2.05	2.07	1.99	1.88	2.07	1.96	18.49%
YoY %	23.41%	-0.97%	4.02%	5.85%	-9.18%	5.61%	-	-
Horiz. %	129.08%	104.59%	105.61%	101.53%	95.92%	105.61%	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