[STAR] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.86%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 667,301 634,034 605,167 574,142 547,304 540,355 521,350 17.90%
PBT 165,650 150,374 137,080 120,959 107,077 107,631 102,876 37.41%
Tax -18,223 -17,469 -16,917 -29,456 -25,998 -26,533 -25,307 -19.67%
NP 147,427 132,905 120,163 91,503 81,079 81,098 77,569 53.49%
-
NP to SH 147,427 132,905 120,163 91,503 81,079 81,098 77,569 53.49%
-
Tax Rate 11.00% 11.62% 12.34% 24.35% 24.28% 24.65% 24.60% -
Total Cost 519,874 501,129 485,004 482,639 466,225 459,257 443,781 11.13%
-
Net Worth 755,664 716,651 737,944 678,028 661,463 630,966 636,028 12.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 95,130 78,505 78,505 69,795 69,795 61,475 61,475 33.82%
Div Payout % 64.53% 59.07% 65.33% 76.28% 86.08% 75.80% 79.25% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 755,664 716,651 737,944 678,028 661,463 630,966 636,028 12.18%
NOSH 318,845 317,102 315,360 313,902 312,011 310,820 308,751 2.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.09% 20.96% 19.86% 15.94% 14.81% 15.01% 14.88% -
ROE 19.51% 18.55% 16.28% 13.50% 12.26% 12.85% 12.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 209.29 199.95 191.90 182.90 175.41 173.85 168.86 15.39%
EPS 46.24 41.91 38.10 29.15 25.99 26.09 25.12 50.25%
DPS 30.00 25.00 25.00 22.50 22.50 20.00 20.00 31.06%
NAPS 2.37 2.26 2.34 2.16 2.12 2.03 2.06 9.80%
Adjusted Per Share Value based on latest NOSH - 313,902
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.35 85.85 81.94 77.74 74.10 73.16 70.59 17.90%
EPS 19.96 18.00 16.27 12.39 10.98 10.98 10.50 53.51%
DPS 12.88 10.63 10.63 9.45 9.45 8.32 8.32 33.85%
NAPS 1.0232 0.9703 0.9992 0.918 0.8956 0.8543 0.8612 12.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 6.40 6.20 6.00 6.20 5.95 6.00 -
P/RPS 3.11 3.20 3.23 3.28 3.53 3.42 3.55 -8.45%
P/EPS 14.06 15.27 16.27 20.58 23.86 22.80 23.88 -29.77%
EY 7.11 6.55 6.15 4.86 4.19 4.39 4.19 42.31%
DY 4.62 3.91 4.03 3.75 3.63 3.36 3.33 24.41%
P/NAPS 2.74 2.83 2.65 2.78 2.92 2.93 2.91 -3.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 -
Price 6.40 6.40 6.65 6.10 6.30 6.10 6.00 -
P/RPS 3.06 3.20 3.47 3.34 3.59 3.51 3.55 -9.43%
P/EPS 13.84 15.27 17.45 20.93 24.24 23.38 23.88 -30.50%
EY 7.22 6.55 5.73 4.78 4.12 4.28 4.19 43.77%
DY 4.69 3.91 3.76 3.69 3.57 3.28 3.33 25.67%
P/NAPS 2.70 2.83 2.84 2.82 2.97 3.00 2.91 -4.87%

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