[STAR] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.7%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 715,333 713,713 713,607 710,858 709,511 701,091 692,963 2.14%
PBT 192,140 190,011 191,713 176,212 173,104 169,855 166,208 10.17%
Tax -36,022 -35,890 -36,245 -31,351 -29,247 -26,935 -24,956 27.80%
NP 156,118 154,121 155,468 144,861 143,857 142,920 141,252 6.91%
-
NP to SH 156,118 154,121 155,468 144,861 143,857 142,920 141,252 6.91%
-
Tax Rate 18.75% 18.89% 18.91% 17.79% 16.90% 15.86% 15.01% -
Total Cost 559,215 559,592 558,139 565,997 565,654 558,171 551,711 0.90%
-
Net Worth 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 823,462 96.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 143,580 135,971 135,971 130,824 130,824 112,412 112,412 17.77%
Div Payout % 91.97% 88.22% 87.46% 90.31% 90.94% 78.65% 79.58% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 823,462 96.80%
NOSH 738,484 358,086 348,660 338,377 331,195 326,073 322,926 73.84%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.82% 21.59% 21.79% 20.38% 20.28% 20.39% 20.38% -
ROE 6.89% 14.54% 15.17% 15.07% 15.85% 16.79% 17.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.87 199.31 204.67 210.08 214.23 215.01 214.59 -41.23%
EPS 21.14 43.04 44.59 42.81 43.44 43.83 43.74 -38.49%
DPS 19.44 37.97 39.00 38.66 39.50 34.47 35.00 -32.50%
NAPS 3.07 2.96 2.94 2.84 2.74 2.61 2.55 13.20%
Adjusted Per Share Value based on latest NOSH - 338,377
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.85 96.64 96.62 96.25 96.07 94.93 93.83 2.14%
EPS 21.14 20.87 21.05 19.61 19.48 19.35 19.13 6.90%
DPS 19.44 18.41 18.41 17.71 17.71 15.22 15.22 17.77%
NAPS 3.0697 1.4351 1.3879 1.3012 1.2287 1.1523 1.115 96.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.50 7.15 7.35 7.40 6.95 6.80 6.80 -
P/RPS 3.61 3.59 3.59 3.52 3.24 3.16 3.17 9.07%
P/EPS 16.56 16.61 16.48 17.29 16.00 15.51 15.55 4.29%
EY 6.04 6.02 6.07 5.79 6.25 6.45 6.43 -4.09%
DY 5.56 5.31 5.31 5.22 5.68 5.07 5.15 5.25%
P/NAPS 1.14 2.42 2.50 2.61 2.54 2.61 2.67 -43.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 -
Price 3.38 7.00 7.15 7.20 7.30 6.95 7.05 -
P/RPS 3.49 3.51 3.49 3.43 3.41 3.23 3.29 4.02%
P/EPS 15.99 16.26 16.03 16.82 16.81 15.86 16.12 -0.53%
EY 6.25 6.15 6.24 5.95 5.95 6.31 6.20 0.53%
DY 5.75 5.42 5.45 5.37 5.41 4.96 4.96 10.38%
P/NAPS 1.10 2.36 2.43 2.54 2.66 2.66 2.76 -45.93%

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