[STAR] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -0.75%

YoY- -16.57%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Quarter Result
Revenue	295,741	230,586	314,541	243,811	234,223	181,346	211,590	25.08%
YoY %	28.26%	-26.69%	29.01%	4.09%	29.16%	-14.29%	-	-
Horiz. %	139.77%	108.98%	148.66%	115.23%	110.70%	85.71%	100.00%	-
PBT	72,266	53,502	77,862	46,553	47,287	25,453	23,861	109.75%
YoY %	35.07%	-31.29%	67.25%	-1.55%	85.78%	6.67%	-	-
Horiz. %	302.86%	224.22%	326.31%	195.10%	198.18%	106.67%	100.00%	-
Tax	-20,234	-15,162	-14,456	-12,974	-12,231	-7,861	-10,708	53.02%
YoY %	-33.45%	-4.88%	-11.42%	-6.07%	-55.59%	26.59%	-	-
Horiz. %	188.96%	141.60%	135.00%	121.16%	114.22%	73.41%	100.00%	-
NP	52,032	38,340	63,406	33,579	35,056	17,592	13,153	150.75%
YoY %	35.71%	-39.53%	88.83%	-4.21%	99.27%	33.75%	-	-
Horiz. %	395.59%	291.49%	482.06%	255.30%	266.52%	133.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,084	37,825	60,973	32,613	32,861	18,264	13,329	142.28%
YoY %	32.41%	-37.96%	86.96%	-0.75%	79.92%	37.02%	-	-
Horiz. %	375.75%	283.78%	457.45%	244.68%	246.54%	137.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.00%	28.34%	18.57%	27.87%	25.87%	30.88%	44.88%	-
YoY %	-1.20%	52.61%	-33.37%	7.73%	-16.22%	-31.19%	-	-
Horiz. %	62.39%	63.15%	41.38%	62.10%	57.64%	68.81%	100.00%	-
Total Cost	243,709	192,246	251,135	210,232	199,167	163,754	198,437	14.72%
YoY %	26.77%	-23.45%	19.46%	5.56%	21.63%	-17.48%	-	-
Horiz. %	122.81%	96.88%	126.56%	105.94%	100.37%	82.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,270,567	1,226,357	1,254,909	1,187,939	1,218,441	1,168,304	1,214,420	3.06%
YoY %	3.60%	-2.28%	5.64%	-2.50%	4.29%	-3.80%	-	-
Horiz. %	104.62%	100.98%	103.33%	97.82%	100.33%	96.20%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	77,563	-	77,509	-	77,537	-	77,752	-0.16%
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	99.76%	-	99.69%	-	99.72%	-	100.00%	-
Div Payout %	154.87%	-	127.12%	-	235.96%	-	583.33%	-
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	26.55%	-	21.79%	-	40.45%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,270,567	1,226,357	1,254,909	1,187,939	1,218,441	1,168,304	1,214,420	3.06%
YoY %	3.60%	-2.28%	5.64%	-2.50%	4.29%	-3.80%	-	-
Horiz. %	104.62%	100.98%	103.33%	97.82%	100.33%	96.20%	100.00%	-
NOSH	738,702	738,769	738,181	737,850	738,449	739,433	740,500	-0.16%
YoY %	-0.01%	0.08%	0.04%	-0.08%	-0.13%	-0.14%	-	-
Horiz. %	99.76%	99.77%	99.69%	99.64%	99.72%	99.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	17.59%	16.63%	20.16%	13.77%	14.97%	9.70%	6.22%	-
YoY %	5.77%	-17.51%	46.41%	-8.02%	54.33%	55.95%	-	-
Horiz. %	282.80%	267.36%	324.12%	221.38%	240.68%	155.95%	100.00%	-
ROE	3.94%	3.08%	4.86%	2.75%	2.70%	1.56%	1.10%	-
YoY %	27.92%	-36.63%	76.73%	1.85%	73.08%	41.82%	-	-
Horiz. %	358.18%	280.00%	441.82%	250.00%	245.45%	141.82%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	40.04	31.21	42.61	33.04	31.72	24.53	28.57	25.31%
YoY %	28.29%	-26.75%	28.96%	4.16%	29.31%	-14.14%	-	-
Horiz. %	140.15%	109.24%	149.14%	115.65%	111.03%	85.86%	100.00%	-
EPS	6.78	5.12	8.26	4.42	4.45	2.47	1.80	142.67%
YoY %	32.42%	-38.01%	86.88%	-0.67%	80.16%	37.22%	-	-
Horiz. %	376.67%	284.44%	458.89%	245.56%	247.22%	137.22%	100.00%	-
DPS	10.50	0.00	10.50	0.00	10.50	0.00	10.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	0.00%	100.00%	0.00%	100.00%	0.00%	100.00%	-
NAPS	1.72	1.66	1.70	1.61	1.65	1.58	1.64	3.23%
YoY %	3.61%	-2.35%	5.59%	-2.42%	4.43%	-3.66%	-	-
Horiz. %	104.88%	101.22%	103.66%	98.17%	100.61%	96.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 737,850
RPS	40.04	31.22	42.59	33.01	31.71	24.55	28.65	25.07%
YoY %	28.25%	-26.70%	29.02%	4.10%	29.16%	-14.31%	-	-
Horiz. %	139.76%	108.97%	148.66%	115.22%	110.68%	85.69%	100.00%	-
EPS	6.78	5.12	8.26	4.42	4.45	2.47	1.80	142.67%
YoY %	32.42%	-38.01%	86.88%	-0.67%	80.16%	37.22%	-	-
Horiz. %	376.67%	284.44%	458.89%	245.56%	247.22%	137.22%	100.00%	-
DPS	10.50	0.00	10.49	0.00	10.50	0.00	10.53	-0.19%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.72%	0.00%	99.62%	0.00%	99.72%	0.00%	100.00%	-
NAPS	1.7203	1.6605	1.6991	1.6084	1.6497	1.5819	1.6443	3.06%
YoY %	3.60%	-2.27%	5.64%	-2.50%	4.29%	-3.79%	-	-
Horiz. %	104.62%	100.99%	103.33%	97.82%	100.33%	96.21%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.45	3.40	3.18	3.23	3.10	3.28	3.24	-
P/RPS	8.62	10.89	7.46	9.78	9.77	13.37	11.34	-16.75%
YoY %	-20.84%	45.98%	-23.72%	0.10%	-26.93%	17.90%	-	-
Horiz. %	76.01%	96.03%	65.78%	86.24%	86.16%	117.90%	100.00%	-
P/EPS	50.88	66.41	38.50	73.08	69.66	132.79	180.00	-57.02%
YoY %	-23.39%	72.49%	-47.32%	4.91%	-47.54%	-26.23%	-	-
Horiz. %	28.27%	36.89%	21.39%	40.60%	38.70%	73.77%	100.00%	-
EY	1.97	1.51	2.60	1.37	1.44	0.75	0.56	131.83%
YoY %	30.46%	-41.92%	89.78%	-4.86%	92.00%	33.93%	-	-
Horiz. %	351.79%	269.64%	464.29%	244.64%	257.14%	133.93%	100.00%	-
DY	3.04	0.00	3.30	0.00	3.39	0.00	3.24	-4.16%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.83%	0.00%	101.85%	0.00%	104.63%	0.00%	100.00%	-
P/NAPS	2.01	2.05	1.87	2.01	1.88	2.08	1.98	1.01%
YoY %	-1.95%	9.63%	-6.97%	6.91%	-9.62%	5.05%	-	-
Horiz. %	101.52%	103.54%	94.44%	101.52%	94.95%	105.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	24/05/10	11/02/10	05/11/09	30/07/09	26/05/09	25/02/09	-
Price	3.56	3.30	3.20	3.34	3.24	3.20	3.04	-
P/RPS	8.89	10.57	7.51	10.11	10.21	13.05	10.64	-11.31%
YoY %	-15.89%	40.75%	-25.72%	-0.98%	-21.76%	22.65%	-	-
Horiz. %	83.55%	99.34%	70.58%	95.02%	95.96%	122.65%	100.00%	-
P/EPS	52.51	64.45	38.74	75.57	72.81	129.55	168.89	-54.20%
YoY %	-18.53%	66.37%	-48.74%	3.79%	-43.80%	-23.29%	-	-
Horiz. %	31.09%	38.16%	22.94%	44.75%	43.11%	76.71%	100.00%	-
EY	1.90	1.55	2.58	1.32	1.37	0.77	0.59	118.54%
YoY %	22.58%	-39.92%	95.45%	-3.65%	77.92%	30.51%	-	-
Horiz. %	322.03%	262.71%	437.29%	223.73%	232.20%	130.51%	100.00%	-
DY	2.95	0.00	3.28	0.00	3.24	0.00	3.45	-9.93%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	85.51%	0.00%	95.07%	0.00%	93.91%	0.00%	100.00%	-
P/NAPS	2.07	1.99	1.88	2.07	1.96	2.03	1.85	7.80%
YoY %	4.02%	5.85%	-9.18%	5.61%	-3.45%	9.73%	-	-
Horiz. %	111.89%	107.57%	101.62%	111.89%	105.95%	109.73%	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