[STAR] QoQ TTM Result on 30-Jun-2004 [#2]

Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.93%
YoY- 81.83%
Quarter Report
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 701,091 692,963 687,181 667,301 634,034 605,167 574,142 14.23%
PBT 169,855 166,208 169,851 165,650 150,374 137,080 120,959 25.37%
Tax -26,935 -24,956 -15,628 -18,223 -17,469 -16,917 -29,456 -5.78%
NP 142,920 141,252 154,223 147,427 132,905 120,163 91,503 34.58%
-
NP to SH 142,920 141,252 154,223 147,427 132,905 120,163 91,503 34.58%
-
Tax Rate 15.86% 15.01% 9.20% 11.00% 11.62% 12.34% 24.35% -
Total Cost 558,171 551,711 532,958 519,874 501,129 485,004 482,639 10.16%
-
Net Worth 851,051 823,462 770,041 755,664 716,651 737,944 678,028 16.34%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 112,412 112,412 95,130 95,130 78,505 78,505 69,795 37.36%
Div Payout % 78.65% 79.58% 61.68% 64.53% 59.07% 65.33% 76.28% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 851,051 823,462 770,041 755,664 716,651 737,944 678,028 16.34%
NOSH 326,073 322,926 320,850 318,845 317,102 315,360 313,902 2.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.39% 20.38% 22.44% 22.09% 20.96% 19.86% 15.94% -
ROE 16.79% 17.15% 20.03% 19.51% 18.55% 16.28% 13.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 215.01 214.59 214.17 209.29 199.95 191.90 182.90 11.37%
EPS 43.83 43.74 48.07 46.24 41.91 38.10 29.15 31.21%
DPS 34.47 35.00 30.00 30.00 25.00 25.00 22.50 32.85%
NAPS 2.61 2.55 2.40 2.37 2.26 2.34 2.16 13.43%
Adjusted Per Share Value based on latest NOSH - 318,845
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 94.93 93.83 93.04 90.35 85.85 81.94 77.74 14.23%
EPS 19.35 19.13 20.88 19.96 18.00 16.27 12.39 34.57%
DPS 15.22 15.22 12.88 12.88 10.63 10.63 9.45 37.36%
NAPS 1.1523 1.115 1.0426 1.0232 0.9703 0.9992 0.918 16.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.80 6.80 6.50 6.50 6.40 6.20 6.00 -
P/RPS 3.16 3.17 3.03 3.11 3.20 3.23 3.28 -2.45%
P/EPS 15.51 15.55 13.52 14.06 15.27 16.27 20.58 -17.17%
EY 6.45 6.43 7.39 7.11 6.55 6.15 4.86 20.74%
DY 5.07 5.15 4.62 4.62 3.91 4.03 3.75 22.24%
P/NAPS 2.61 2.67 2.71 2.74 2.83 2.65 2.78 -4.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 -
Price 6.95 7.05 6.40 6.40 6.40 6.65 6.10 -
P/RPS 3.23 3.29 2.99 3.06 3.20 3.47 3.34 -2.20%
P/EPS 15.86 16.12 13.31 13.84 15.27 17.45 20.93 -16.86%
EY 6.31 6.20 7.51 7.22 6.55 5.73 4.78 20.31%
DY 4.96 4.96 4.69 4.69 3.91 3.76 3.69 21.77%
P/NAPS 2.66 2.76 2.67 2.70 2.83 2.84 2.82 -3.81%

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