[STAR] QoQ TTM Result on 30-Sep-2002 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

11-Nov-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Sep-2002 [#3]

Profit Trend

QoQ- 4.98%

YoY- 12.19%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	547,304	540,355	521,350	502,573	489,227	472,824	468,857	10.89%
YoY %	1.29%	3.65%	3.74%	2.73%	3.47%	0.85%	-	-
Horiz. %	116.73%	115.25%	111.20%	107.19%	104.34%	100.85%	100.00%	-
PBT	107,077	107,631	102,876	93,642	90,339	83,989	86,328	15.48%
YoY %	-0.51%	4.62%	9.86%	3.66%	7.56%	-2.71%	-	-
Horiz. %	124.04%	124.68%	119.17%	108.47%	104.65%	97.29%	100.00%	-
Tax	-25,998	-26,533	-25,307	-15,940	-16,326	-16,081	-18,056	27.59%
YoY %	2.02%	-4.84%	-58.76%	2.36%	-1.52%	10.94%	-	-
Horiz. %	143.99%	146.95%	140.16%	88.28%	90.42%	89.06%	100.00%	-
NP	81,079	81,098	77,569	77,702	74,013	67,908	68,272	12.17%
YoY %	-0.02%	4.55%	-0.17%	4.98%	8.99%	-0.53%	-	-
Horiz. %	118.76%	118.79%	113.62%	113.81%	108.41%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,079	81,098	77,569	77,702	74,013	67,908	68,272	12.17%
YoY %	-0.02%	4.55%	-0.17%	4.98%	8.99%	-0.53%	-	-
Horiz. %	118.76%	118.79%	113.62%	113.81%	108.41%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.28%	24.65%	24.60%	17.02%	18.07%	19.15%	20.92%	-
YoY %	-1.50%	0.20%	44.54%	-5.81%	-5.64%	-8.46%	-	-
Horiz. %	116.06%	117.83%	117.59%	81.36%	86.38%	91.54%	100.00%	-
Total Cost	466,225	459,257	443,781	424,871	415,214	404,916	400,585	10.67%
YoY %	1.52%	3.49%	4.45%	2.33%	2.54%	1.08%	-	-
Horiz. %	116.39%	114.65%	110.78%	106.06%	103.65%	101.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	661,463	630,966	636,028	610,040	585,756	599,254	580,333	9.14%
YoY %	4.83%	-0.80%	4.26%	4.15%	-2.25%	3.26%	-	-
Horiz. %	113.98%	108.72%	109.60%	105.12%	100.93%	103.26%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	69,795	61,475	61,475	45,669	45,669	34,173	34,173	61.18%
YoY %	13.53%	0.00%	34.61%	0.00%	33.64%	0.00%	-	-
Horiz. %	204.24%	179.89%	179.89%	133.64%	133.64%	100.00%	100.00%	-
Div Payout %	86.08%	75.80%	79.25%	58.77%	61.70%	50.32%	50.05%	-
YoY %	13.56%	-4.35%	34.85%	-4.75%	22.62%	0.54%	-	-
Horiz. %	171.99%	151.45%	158.34%	117.42%	123.28%	100.54%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	661,463	630,966	636,028	610,040	585,756	599,254	580,333	9.14%
YoY %	4.83%	-0.80%	4.26%	4.15%	-2.25%	3.26%	-	-
Horiz. %	113.98%	108.72%	109.60%	105.12%	100.93%	103.26%	100.00%	-
NOSH	312,011	310,820	308,751	306,552	305,081	304,190	303,839	1.79%
YoY %	0.38%	0.67%	0.72%	0.48%	0.29%	0.12%	-	-
Horiz. %	102.69%	102.30%	101.62%	100.89%	100.41%	100.12%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	14.81%	15.01%	14.88%	15.46%	15.13%	14.36%	14.56%	-
YoY %	-1.33%	0.87%	-3.75%	2.18%	5.36%	-1.37%	-	-
Horiz. %	101.72%	103.09%	102.20%	106.18%	103.91%	98.63%	100.00%	-
ROE	12.26%	12.85%	12.20%	12.74%	12.64%	11.33%	11.76%	-
YoY %	-4.59%	5.33%	-4.24%	0.79%	11.56%	-3.66%	-	-
Horiz. %	104.25%	109.27%	103.74%	108.33%	107.48%	96.34%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	175.41	173.85	168.86	163.94	160.36	155.44	154.31	8.94%
YoY %	0.90%	2.96%	3.00%	2.23%	3.17%	0.73%	-	-
Horiz. %	113.67%	112.66%	109.43%	106.24%	103.92%	100.73%	100.00%	-
EPS	25.99	26.09	25.12	25.35	24.26	22.32	22.47	10.21%
YoY %	-0.38%	3.86%	-0.91%	4.49%	8.69%	-0.67%	-	-
Horiz. %	115.67%	116.11%	111.79%	112.82%	107.97%	99.33%	100.00%	-
DPS	22.50	20.00	20.00	15.00	14.97	11.23	11.25	58.94%
YoY %	12.50%	0.00%	33.33%	0.20%	33.30%	-0.18%	-	-
Horiz. %	200.00%	177.78%	177.78%	133.33%	133.07%	99.82%	100.00%	-
NAPS	2.12	2.03	2.06	1.99	1.92	1.97	1.91	7.22%
YoY %	4.43%	-1.46%	3.52%	3.65%	-2.54%	3.14%	-	-
Horiz. %	110.99%	106.28%	107.85%	104.19%	100.52%	103.14%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 306,552
RPS	74.10	73.16	70.59	68.05	66.24	64.02	63.48	10.89%
YoY %	1.28%	3.64%	3.73%	2.73%	3.47%	0.85%	-	-
Horiz. %	116.73%	115.25%	111.20%	107.20%	104.35%	100.85%	100.00%	-
EPS	10.98	10.98	10.50	10.52	10.02	9.19	9.24	12.22%
YoY %	0.00%	4.57%	-0.19%	4.99%	9.03%	-0.54%	-	-
Horiz. %	118.83%	118.83%	113.64%	113.85%	108.44%	99.46%	100.00%	-
DPS	9.45	8.32	8.32	6.18	6.18	4.63	4.63	61.11%
YoY %	13.58%	0.00%	34.63%	0.00%	33.48%	0.00%	-	-
Horiz. %	204.10%	179.70%	179.70%	133.48%	133.48%	100.00%	100.00%	-
NAPS	0.8956	0.8543	0.8612	0.826	0.7931	0.8114	0.7858	9.13%
YoY %	4.83%	-0.80%	4.26%	4.15%	-2.26%	3.26%	-	-
Horiz. %	113.97%	108.72%	109.60%	105.12%	100.93%	103.26%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	6.20	5.95	6.00	5.95	6.15	6.85	4.94	-
P/RPS	3.53	3.42	3.55	3.63	3.84	4.41	3.20	6.78%
YoY %	3.22%	-3.66%	-2.20%	-5.47%	-12.93%	37.81%	-	-
Horiz. %	110.31%	106.87%	110.94%	113.44%	120.00%	137.81%	100.00%	-
P/EPS	23.86	22.80	23.88	23.47	25.35	30.68	21.99	5.60%
YoY %	4.65%	-4.52%	1.75%	-7.42%	-17.37%	39.52%	-	-
Horiz. %	108.50%	103.68%	108.59%	106.73%	115.28%	139.52%	100.00%	-
EY	4.19	4.39	4.19	4.26	3.94	3.26	4.55	-5.36%
YoY %	-4.56%	4.77%	-1.64%	8.12%	20.86%	-28.35%	-	-
Horiz. %	92.09%	96.48%	92.09%	93.63%	86.59%	71.65%	100.00%	-
DY	3.63	3.36	3.33	2.52	2.43	1.64	2.28	36.46%
YoY %	8.04%	0.90%	32.14%	3.70%	48.17%	-28.07%	-	-
Horiz. %	159.21%	147.37%	146.05%	110.53%	106.58%	71.93%	100.00%	-
P/NAPS	2.92	2.93	2.91	2.99	3.20	3.48	2.59	8.34%
YoY %	-0.34%	0.69%	-2.68%	-6.56%	-8.05%	34.36%	-	-
Horiz. %	112.74%	113.13%	112.36%	115.44%	123.55%	134.36%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	04/08/03	30/04/03	17/02/03	11/11/02	05/08/02	06/05/02	25/02/02	-
Price	6.30	6.10	6.00	5.95	6.25	6.80	5.45	-
P/RPS	3.59	3.51	3.55	3.63	3.90	4.37	3.53	1.13%
YoY %	2.28%	-1.13%	-2.20%	-6.92%	-10.76%	23.80%	-	-
Horiz. %	101.70%	99.43%	100.57%	102.83%	110.48%	123.80%	100.00%	-
P/EPS	24.24	23.38	23.88	23.47	25.76	30.46	24.25	-0.02%
YoY %	3.68%	-2.09%	1.75%	-8.89%	-15.43%	25.61%	-	-
Horiz. %	99.96%	96.41%	98.47%	96.78%	106.23%	125.61%	100.00%	-
EY	4.12	4.28	4.19	4.26	3.88	3.28	4.12	0.00%
YoY %	-3.74%	2.15%	-1.64%	9.79%	18.29%	-20.39%	-	-
Horiz. %	100.00%	103.88%	101.70%	103.40%	94.17%	79.61%	100.00%	-
DY	3.57	3.28	3.33	2.52	2.40	1.65	2.06	44.42%
YoY %	8.84%	-1.50%	32.14%	5.00%	45.45%	-19.90%	-	-
Horiz. %	173.30%	159.22%	161.65%	122.33%	116.50%	80.10%	100.00%	-
P/NAPS	2.97	3.00	2.91	2.99	3.26	3.45	2.85	2.79%
YoY %	-1.00%	3.09%	-2.68%	-8.28%	-5.51%	21.05%	-	-
Horiz. %	104.21%	105.26%	102.11%	104.91%	114.39%	121.05%	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