[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

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	715,333	713,713	713,607	710,858	709,511	701,091	692,963	2.14%
YoY %	0.23%	0.01%	0.39%	0.19%	1.20%	1.17%	-	-
Horiz. %	103.23%	102.99%	102.98%	102.58%	102.39%	101.17%	100.00%	-
PBT	192,140	190,011	191,713	176,212	173,104	169,855	166,208	10.17%
YoY %	1.12%	-0.89%	8.80%	1.80%	1.91%	2.19%	-	-
Horiz. %	115.60%	114.32%	115.35%	106.02%	104.15%	102.19%	100.00%	-
Tax	-36,022	-35,890	-36,245	-31,351	-29,247	-26,935	-24,956	27.80%
YoY %	-0.37%	0.98%	-15.61%	-7.19%	-8.58%	-7.93%	-	-
Horiz. %	144.34%	143.81%	145.24%	125.63%	117.19%	107.93%	100.00%	-
NP	156,118	154,121	155,468	144,861	143,857	142,920	141,252	6.91%
YoY %	1.30%	-0.87%	7.32%	0.70%	0.66%	1.18%	-	-
Horiz. %	110.52%	109.11%	110.06%	102.56%	101.84%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,118	154,121	155,468	144,861	143,857	142,920	141,252	6.91%
YoY %	1.30%	-0.87%	7.32%	0.70%	0.66%	1.18%	-	-
Horiz. %	110.52%	109.11%	110.06%	102.56%	101.84%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.75%	18.89%	18.91%	17.79%	16.90%	15.86%	15.01%	-
YoY %	-0.74%	-0.11%	6.30%	5.27%	6.56%	5.66%	-	-
Horiz. %	124.92%	125.85%	125.98%	118.52%	112.59%	105.66%	100.00%	-
Total Cost	559,215	559,592	558,139	565,997	565,654	558,171	551,711	0.90%
YoY %	-0.07%	0.26%	-1.39%	0.06%	1.34%	1.17%	-	-
Horiz. %	101.36%	101.43%	101.17%	102.59%	102.53%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,267,146	1,059,934	1,025,060	960,993	907,475	851,051	823,462	96.80%
YoY %	113.90%	3.40%	6.67%	5.90%	6.63%	3.35%	-	-
Horiz. %	275.32%	128.72%	124.48%	116.70%	110.20%	103.35%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	143,580	135,971	135,971	130,824	130,824	112,412	112,412	17.77%
YoY %	5.60%	0.00%	3.93%	0.00%	16.38%	0.00%	-	-
Horiz. %	127.73%	120.96%	120.96%	116.38%	116.38%	100.00%	100.00%	-
Div Payout %	91.97%	88.22%	87.46%	90.31%	90.94%	78.65%	79.58%	-
YoY %	4.25%	0.87%	-3.16%	-0.69%	15.63%	-1.17%	-	-
Horiz. %	115.57%	110.86%	109.90%	113.48%	114.27%	98.83%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	2,267,146	1,059,934	1,025,060	960,993	907,475	851,051	823,462	96.80%
YoY %	113.90%	3.40%	6.67%	5.90%	6.63%	3.35%	-	-
Horiz. %	275.32%	128.72%	124.48%	116.70%	110.20%	103.35%	100.00%	-
NOSH	738,484	358,086	348,660	338,377	331,195	326,073	322,926	73.84%
YoY %	106.23%	2.70%	3.04%	2.17%	1.57%	0.97%	-	-
Horiz. %	228.69%	110.89%	107.97%	104.78%	102.56%	100.97%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	21.82%	21.59%	21.79%	20.38%	20.28%	20.39%	20.38%	-
YoY %	1.07%	-0.92%	6.92%	0.49%	-0.54%	0.05%	-	-
Horiz. %	107.07%	105.94%	106.92%	100.00%	99.51%	100.05%	100.00%	-
ROE	6.89%	14.54%	15.17%	15.07%	15.85%	16.79%	17.15%	-
YoY %	-52.61%	-4.15%	0.66%	-4.92%	-5.60%	-2.10%	-	-
Horiz. %	40.17%	84.78%	88.45%	87.87%	92.42%	97.90%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	96.87	199.31	204.67	210.08	214.23	215.01	214.59	-41.23%
YoY %	-51.40%	-2.62%	-2.58%	-1.94%	-0.36%	0.20%	-	-
Horiz. %	45.14%	92.88%	95.38%	97.90%	99.83%	100.20%	100.00%	-
EPS	21.14	43.04	44.59	42.81	43.44	43.83	43.74	-38.49%
YoY %	-50.88%	-3.48%	4.16%	-1.45%	-0.89%	0.21%	-	-
Horiz. %	48.33%	98.40%	101.94%	97.87%	99.31%	100.21%	100.00%	-
DPS	19.44	37.97	39.00	38.66	39.50	34.47	35.00	-32.50%
YoY %	-48.80%	-2.64%	0.88%	-2.13%	14.59%	-1.51%	-	-
Horiz. %	55.54%	108.49%	111.43%	110.46%	112.86%	98.49%	100.00%	-
NAPS	3.07	2.96	2.94	2.84	2.74	2.61	2.55	13.20%
YoY %	3.72%	0.68%	3.52%	3.65%	4.98%	2.35%	-	-
Horiz. %	120.39%	116.08%	115.29%	111.37%	107.45%	102.35%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 338,377
RPS	96.85	96.64	96.62	96.25	96.07	94.93	93.83	2.14%
YoY %	0.22%	0.02%	0.38%	0.19%	1.20%	1.17%	-	-
Horiz. %	103.22%	102.99%	102.97%	102.58%	102.39%	101.17%	100.00%	-
EPS	21.14	20.87	21.05	19.61	19.48	19.35	19.13	6.90%
YoY %	1.29%	-0.86%	7.34%	0.67%	0.67%	1.15%	-	-
Horiz. %	110.51%	109.10%	110.04%	102.51%	101.83%	101.15%	100.00%	-
DPS	19.44	18.41	18.41	17.71	17.71	15.22	15.22	17.77%
YoY %	5.59%	0.00%	3.95%	0.00%	16.36%	0.00%	-	-
Horiz. %	127.73%	120.96%	120.96%	116.36%	116.36%	100.00%	100.00%	-
NAPS	3.0697	1.4351	1.3879	1.3012	1.2287	1.1523	1.115	96.79%
YoY %	113.90%	3.40%	6.66%	5.90%	6.63%	3.35%	-	-
Horiz. %	275.31%	128.71%	124.48%	116.70%	110.20%	103.35%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.56%	0.00%	1.99%	8.64%	2.53%	-0.32%	-	-
Horiz. %	113.88%	113.25%	113.25%	111.04%	102.21%	99.68%	100.00%	-
P/EPS	16.56	16.61	16.48	17.29	16.00	15.51	15.55	4.29%
YoY %	-0.30%	0.79%	-4.68%	8.06%	3.16%	-0.26%	-	-
Horiz. %	106.50%	106.82%	105.98%	111.19%	102.89%	99.74%	100.00%	-
EY	6.04	6.02	6.07	5.79	6.25	6.45	6.43	-4.09%
YoY %	0.33%	-0.82%	4.84%	-7.36%	-3.10%	0.31%	-	-
Horiz. %	93.93%	93.62%	94.40%	90.05%	97.20%	100.31%	100.00%	-
DY	5.56	5.31	5.31	5.22	5.68	5.07	5.15	5.25%
YoY %	4.71%	0.00%	1.72%	-8.10%	12.03%	-1.55%	-	-
Horiz. %	107.96%	103.11%	103.11%	101.36%	110.29%	98.45%	100.00%	-
P/NAPS	1.14	2.42	2.50	2.61	2.54	2.61	2.67	-43.38%
YoY %	-52.89%	-3.20%	-4.21%	2.76%	-2.68%	-2.25%	-	-
Horiz. %	42.70%	90.64%	93.63%	97.75%	95.13%	97.75%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-0.57%	0.57%	1.75%	0.59%	5.57%	-1.82%	-	-
Horiz. %	106.08%	106.69%	106.08%	104.26%	103.65%	98.18%	100.00%	-
P/EPS	15.99	16.26	16.03	16.82	16.81	15.86	16.12	-0.53%
YoY %	-1.66%	1.43%	-4.70%	0.06%	5.99%	-1.61%	-	-
Horiz. %	99.19%	100.87%	99.44%	104.34%	104.28%	98.39%	100.00%	-
EY	6.25	6.15	6.24	5.95	5.95	6.31	6.20	0.53%
YoY %	1.63%	-1.44%	4.87%	0.00%	-5.71%	1.77%	-	-
Horiz. %	100.81%	99.19%	100.65%	95.97%	95.97%	101.77%	100.00%	-
DY	5.75	5.42	5.45	5.37	5.41	4.96	4.96	10.38%
YoY %	6.09%	-0.55%	1.49%	-0.74%	9.07%	0.00%	-	-
Horiz. %	115.93%	109.27%	109.88%	108.27%	109.07%	100.00%	100.00%	-
P/NAPS	1.10	2.36	2.43	2.54	2.66	2.66	2.76	-45.93%
YoY %	-53.39%	-2.88%	-4.33%	-4.51%	0.00%	-3.62%	-	-
Horiz. %	39.86%	85.51%	88.04%	92.03%	96.38%	96.38%	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