[STAR] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -12.9%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,067,668 1,021,762 1,044,560 912,104 1,061,700 1,019,721 1,052,654 0.94%
PBT 250,531 244,485 261,292 219,676 258,807 244,848 251,536 -0.26%
Tax -65,219 -66,321 -69,552 -67,476 -68,639 -66,785 -70,792 -5.30%
NP 185,312 178,164 191,740 152,200 190,168 178,062 180,744 1.67%
-
NP to SH 186,665 181,640 191,048 161,080 184,941 174,516 175,818 4.06%
-
Tax Rate 26.03% 27.13% 26.62% 30.72% 26.52% 27.28% 28.14% -
Total Cost 882,356 843,598 852,820 759,904 871,532 841,658 871,910 0.79%
-
Net Worth 1,063,281 1,018,956 1,040,872 982,735 1,011,857 1,255,688 1,270,617 -11.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 132,910 88,604 132,877 - 532,517 103,409 155,133 -9.76%
Div Payout % 71.20% 48.78% 69.55% - 287.94% 59.26% 88.24% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,063,281 1,018,956 1,040,872 982,735 1,011,857 1,255,688 1,270,617 -11.16%
NOSH 738,390 738,373 738,207 738,899 738,582 738,640 738,731 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.36% 17.44% 18.36% 16.69% 17.91% 17.46% 17.17% -
ROE 17.56% 17.83% 18.35% 16.39% 18.28% 13.90% 13.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 144.59 138.38 141.50 123.44 143.75 138.05 142.49 0.97%
EPS 25.28 24.60 25.88 21.80 25.04 23.63 23.80 4.09%
DPS 18.00 12.00 18.00 0.00 72.10 14.00 21.00 -9.74%
NAPS 1.44 1.38 1.41 1.33 1.37 1.70 1.72 -11.14%
Adjusted Per Share Value based on latest NOSH - 738,899
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 144.56 138.34 141.43 123.50 143.75 138.07 142.53 0.94%
EPS 25.27 24.59 25.87 21.81 25.04 23.63 23.81 4.03%
DPS 18.00 12.00 17.99 0.00 72.10 14.00 21.00 -9.74%
NAPS 1.4397 1.3796 1.4093 1.3306 1.37 1.7002 1.7204 -11.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.15 3.15 3.40 3.50 3.31 3.60 3.45 -
P/RPS 2.18 2.28 2.40 2.84 2.30 2.61 2.42 -6.70%
P/EPS 12.46 12.80 13.14 16.06 13.22 15.24 14.50 -9.58%
EY 8.03 7.81 7.61 6.23 7.56 6.56 6.90 10.60%
DY 5.71 3.81 5.29 0.00 21.78 3.89 6.09 -4.19%
P/NAPS 2.19 2.28 2.41 2.63 2.42 2.12 2.01 5.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 -
Price 3.26 3.17 3.35 3.35 3.46 3.48 3.56 -
P/RPS 2.25 2.29 2.37 2.71 2.41 2.52 2.50 -6.76%
P/EPS 12.90 12.89 12.94 15.37 13.82 14.73 14.96 -9.38%
EY 7.75 7.76 7.73 6.51 7.24 6.79 6.69 10.27%
DY 5.52 3.79 5.37 0.00 20.84 4.02 5.90 -4.32%
P/NAPS 2.26 2.30 2.38 2.52 2.53 2.05 2.07 6.01%

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