[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

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,067,668	1,021,762	1,044,560	912,104	1,061,700	1,019,721	1,052,654	0.94%
YoY %	4.49%	-2.18%	14.52%	-14.09%	4.12%	-3.13%	-	-
Horiz. %	101.43%	97.07%	99.23%	86.65%	100.86%	96.87%	100.00%	-
PBT	250,531	244,485	261,292	219,676	258,807	244,848	251,536	-0.26%
YoY %	2.47%	-6.43%	18.94%	-15.12%	5.70%	-2.66%	-	-
Horiz. %	99.60%	97.20%	103.88%	87.33%	102.89%	97.34%	100.00%	-
Tax	-65,219	-66,321	-69,552	-67,476	-68,639	-66,785	-70,792	-5.30%
YoY %	1.66%	4.65%	-3.08%	1.69%	-2.78%	5.66%	-	-
Horiz. %	92.13%	93.68%	98.25%	95.32%	96.96%	94.34%	100.00%	-
NP	185,312	178,164	191,740	152,200	190,168	178,062	180,744	1.67%
YoY %	4.01%	-7.08%	25.98%	-19.97%	6.80%	-1.48%	-	-
Horiz. %	102.53%	98.57%	106.08%	84.21%	105.21%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,665	181,640	191,048	161,080	184,941	174,516	175,818	4.06%
YoY %	2.77%	-4.92%	18.60%	-12.90%	5.97%	-0.74%	-	-
Horiz. %	106.17%	103.31%	108.66%	91.62%	105.19%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	27.13%	26.62%	30.72%	26.52%	27.28%	28.14%	-
YoY %	-4.05%	1.92%	-13.35%	15.84%	-2.79%	-3.06%	-	-
Horiz. %	92.50%	96.41%	94.60%	109.17%	94.24%	96.94%	100.00%	-
Total Cost	882,356	843,598	852,820	759,904	871,532	841,658	871,910	0.79%
YoY %	4.59%	-1.08%	12.23%	-12.81%	3.55%	-3.47%	-	-
Horiz. %	101.20%	96.75%	97.81%	87.15%	99.96%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,063,281	1,018,956	1,040,872	982,735	1,011,857	1,255,688	1,270,617	-11.16%
YoY %	4.35%	-2.11%	5.92%	-2.88%	-19.42%	-1.17%	-	-
Horiz. %	83.68%	80.19%	81.92%	77.34%	79.64%	98.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	132,910	88,604	132,877	-	532,517	103,409	155,133	-9.76%
YoY %	50.00%	-33.32%	0.00%	-	414.96%	-33.34%	-	-
Horiz. %	85.67%	57.11%	85.65%	-	343.26%	66.66%	100.00%	-
Div Payout %	71.20%	48.78%	69.55%	-	287.94%	59.26%	88.24%	-
YoY %	45.96%	-29.86%	0.00%	-	385.89%	-32.84%	-	-
Horiz. %	80.69%	55.28%	78.82%	-	326.31%	67.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,063,281	1,018,956	1,040,872	982,735	1,011,857	1,255,688	1,270,617	-11.16%
YoY %	4.35%	-2.11%	5.92%	-2.88%	-19.42%	-1.17%	-	-
Horiz. %	83.68%	80.19%	81.92%	77.34%	79.64%	98.83%	100.00%	-
NOSH	738,390	738,373	738,207	738,899	738,582	738,640	738,731	-0.03%
YoY %	0.00%	0.02%	-0.09%	0.04%	-0.01%	-0.01%	-	-
Horiz. %	99.95%	99.95%	99.93%	100.02%	99.98%	99.99%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	17.36%	17.44%	18.36%	16.69%	17.91%	17.46%	17.17%	-
YoY %	-0.46%	-5.01%	10.01%	-6.81%	2.58%	1.69%	-	-
Horiz. %	101.11%	101.57%	106.93%	97.20%	104.31%	101.69%	100.00%	-
ROE	17.56%	17.83%	18.35%	16.39%	18.28%	13.90%	13.84%	-
YoY %	-1.51%	-2.83%	11.96%	-10.34%	31.51%	0.43%	-	-
Horiz. %	126.88%	128.83%	132.59%	118.42%	132.08%	100.43%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	144.59	138.38	141.50	123.44	143.75	138.05	142.49	0.97%
YoY %	4.49%	-2.20%	14.63%	-14.13%	4.13%	-3.12%	-	-
Horiz. %	101.47%	97.12%	99.31%	86.63%	100.88%	96.88%	100.00%	-
EPS	25.28	24.60	25.88	21.80	25.04	23.63	23.80	4.09%
YoY %	2.76%	-4.95%	18.72%	-12.94%	5.97%	-0.71%	-	-
Horiz. %	106.22%	103.36%	108.74%	91.60%	105.21%	99.29%	100.00%	-
DPS	18.00	12.00	18.00	0.00	72.10	14.00	21.00	-9.74%
YoY %	50.00%	-33.33%	0.00%	0.00%	415.00%	-33.33%	-	-
Horiz. %	85.71%	57.14%	85.71%	0.00%	343.33%	66.67%	100.00%	-
NAPS	1.44	1.38	1.41	1.33	1.37	1.70	1.72	-11.14%
YoY %	4.35%	-2.13%	6.02%	-2.92%	-19.41%	-1.16%	-	-
Horiz. %	83.72%	80.23%	81.98%	77.33%	79.65%	98.84%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 738,899
RPS	144.56	138.34	141.43	123.50	143.75	138.07	142.53	0.94%
YoY %	4.50%	-2.18%	14.52%	-14.09%	4.11%	-3.13%	-	-
Horiz. %	101.42%	97.06%	99.23%	86.65%	100.86%	96.87%	100.00%	-
EPS	25.27	24.59	25.87	21.81	25.04	23.63	23.81	4.03%
YoY %	2.77%	-4.95%	18.62%	-12.90%	5.97%	-0.76%	-	-
Horiz. %	106.13%	103.28%	108.65%	91.60%	105.17%	99.24%	100.00%	-
DPS	18.00	12.00	17.99	0.00	72.10	14.00	21.00	-9.74%
YoY %	50.00%	-33.30%	0.00%	0.00%	415.00%	-33.33%	-	-
Horiz. %	85.71%	57.14%	85.67%	0.00%	343.33%	66.67%	100.00%	-
NAPS	1.4397	1.3796	1.4093	1.3306	1.37	1.7002	1.7204	-11.16%
YoY %	4.36%	-2.11%	5.91%	-2.88%	-19.42%	-1.17%	-	-
Horiz. %	83.68%	80.19%	81.92%	77.34%	79.63%	98.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-4.39%	-5.00%	-15.49%	23.48%	-11.88%	7.85%	-	-
Horiz. %	90.08%	94.21%	99.17%	117.36%	95.04%	107.85%	100.00%	-
P/EPS	12.46	12.80	13.14	16.06	13.22	15.24	14.50	-9.58%
YoY %	-2.66%	-2.59%	-18.18%	21.48%	-13.25%	5.10%	-	-
Horiz. %	85.93%	88.28%	90.62%	110.76%	91.17%	105.10%	100.00%	-
EY	8.03	7.81	7.61	6.23	7.56	6.56	6.90	10.60%
YoY %	2.82%	2.63%	22.15%	-17.59%	15.24%	-4.93%	-	-
Horiz. %	116.38%	113.19%	110.29%	90.29%	109.57%	95.07%	100.00%	-
DY	5.71	3.81	5.29	0.00	21.78	3.89	6.09	-4.19%
YoY %	49.87%	-27.98%	0.00%	0.00%	459.90%	-36.12%	-	-
Horiz. %	93.76%	62.56%	86.86%	0.00%	357.64%	63.88%	100.00%	-
P/NAPS	2.19	2.28	2.41	2.63	2.42	2.12	2.01	5.86%
YoY %	-3.95%	-5.39%	-8.37%	8.68%	14.15%	5.47%	-	-
Horiz. %	108.96%	113.43%	119.90%	130.85%	120.40%	105.47%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.75%	-3.38%	-12.55%	12.45%	-4.37%	0.80%	-	-
Horiz. %	90.00%	91.60%	94.80%	108.40%	96.40%	100.80%	100.00%	-
P/EPS	12.90	12.89	12.94	15.37	13.82	14.73	14.96	-9.38%
YoY %	0.08%	-0.39%	-15.81%	11.22%	-6.18%	-1.54%	-	-
Horiz. %	86.23%	86.16%	86.50%	102.74%	92.38%	98.46%	100.00%	-
EY	7.75	7.76	7.73	6.51	7.24	6.79	6.69	10.27%
YoY %	-0.13%	0.39%	18.74%	-10.08%	6.63%	1.49%	-	-
Horiz. %	115.84%	115.99%	115.55%	97.31%	108.22%	101.49%	100.00%	-
DY	5.52	3.79	5.37	0.00	20.84	4.02	5.90	-4.32%
YoY %	45.65%	-29.42%	0.00%	0.00%	418.41%	-31.86%	-	-
Horiz. %	93.56%	64.24%	91.02%	0.00%	353.22%	68.14%	100.00%	-
P/NAPS	2.26	2.30	2.38	2.52	2.53	2.05	2.07	6.01%
YoY %	-1.74%	-3.36%	-5.56%	-0.40%	23.41%	-0.97%	-	-
Horiz. %	109.18%	111.11%	114.98%	121.74%	122.22%	99.03%	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