[STAR] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.61%
YoY- 68.54%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 709,511 701,091 692,963 687,181 667,301 634,034 605,167 11.19%
PBT 173,104 169,855 166,208 169,851 165,650 150,374 137,080 16.84%
Tax -29,247 -26,935 -24,956 -15,628 -18,223 -17,469 -16,917 44.09%
NP 143,857 142,920 141,252 154,223 147,427 132,905 120,163 12.75%
-
NP to SH 143,857 142,920 141,252 154,223 147,427 132,905 120,163 12.75%
-
Tax Rate 16.90% 15.86% 15.01% 9.20% 11.00% 11.62% 12.34% -
Total Cost 565,654 558,171 551,711 532,958 519,874 501,129 485,004 10.80%
-
Net Worth 907,475 851,051 823,462 770,041 755,664 716,651 737,944 14.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 130,824 112,412 112,412 95,130 95,130 78,505 78,505 40.60%
Div Payout % 90.94% 78.65% 79.58% 61.68% 64.53% 59.07% 65.33% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 907,475 851,051 823,462 770,041 755,664 716,651 737,944 14.79%
NOSH 331,195 326,073 322,926 320,850 318,845 317,102 315,360 3.32%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.28% 20.39% 20.38% 22.44% 22.09% 20.96% 19.86% -
ROE 15.85% 16.79% 17.15% 20.03% 19.51% 18.55% 16.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 214.23 215.01 214.59 214.17 209.29 199.95 191.90 7.62%
EPS 43.44 43.83 43.74 48.07 46.24 41.91 38.10 9.14%
DPS 39.50 34.47 35.00 30.00 30.00 25.00 25.00 35.69%
NAPS 2.74 2.61 2.55 2.40 2.37 2.26 2.34 11.10%
Adjusted Per Share Value based on latest NOSH - 320,850
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 96.07 94.93 93.83 93.04 90.35 85.85 81.94 11.19%
EPS 19.48 19.35 19.13 20.88 19.96 18.00 16.27 12.76%
DPS 17.71 15.22 15.22 12.88 12.88 10.63 10.63 40.58%
NAPS 1.2287 1.1523 1.115 1.0426 1.0232 0.9703 0.9992 14.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.95 6.80 6.80 6.50 6.50 6.40 6.20 -
P/RPS 3.24 3.16 3.17 3.03 3.11 3.20 3.23 0.20%
P/EPS 16.00 15.51 15.55 13.52 14.06 15.27 16.27 -1.11%
EY 6.25 6.45 6.43 7.39 7.11 6.55 6.15 1.08%
DY 5.68 5.07 5.15 4.62 4.62 3.91 4.03 25.73%
P/NAPS 2.54 2.61 2.67 2.71 2.74 2.83 2.65 -2.78%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 -
Price 7.30 6.95 7.05 6.40 6.40 6.40 6.65 -
P/RPS 3.41 3.23 3.29 2.99 3.06 3.20 3.47 -1.15%
P/EPS 16.81 15.86 16.12 13.31 13.84 15.27 17.45 -2.46%
EY 5.95 6.31 6.20 7.51 7.22 6.55 5.73 2.54%
DY 5.41 4.96 4.96 4.69 4.69 3.91 3.76 27.47%
P/NAPS 2.66 2.66 2.76 2.67 2.70 2.83 2.84 -4.27%

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