[STAR] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

12-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -2.0%

YoY- 17.19%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	830,127	807,658	831,040	832,096	839,691	826,018	805,865	1.99%
YoY %	2.78%	-2.81%	-0.13%	-0.90%	1.66%	2.50%	-	-
Horiz. %	103.01%	100.22%	103.12%	103.26%	104.20%	102.50%	100.00%	-
PBT	152,905	167,742	201,463	248,281	249,118	235,944	223,366	-22.34%
YoY %	-8.85%	-16.74%	-18.86%	-0.34%	5.58%	5.63%	-	-
Horiz. %	68.45%	75.10%	90.19%	111.15%	111.53%	105.63%	100.00%	-
Tax	-48,052	-53,976	-62,762	-67,287	-64,378	-58,986	-54,485	-8.04%
YoY %	10.98%	14.00%	6.72%	-4.52%	-9.14%	-8.26%	-	-
Horiz. %	88.19%	99.07%	115.19%	123.50%	118.16%	108.26%	100.00%	-
NP	104,853	113,766	138,701	180,994	184,740	176,958	168,881	-27.24%
YoY %	-7.83%	-17.98%	-23.37%	-2.03%	4.40%	4.78%	-	-
Horiz. %	62.09%	67.36%	82.13%	107.17%	109.39%	104.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,546	114,648	138,905	181,020	184,716	177,236	169,165	-27.93%
YoY %	-9.68%	-17.46%	-23.27%	-2.00%	4.22%	4.77%	-	-
Horiz. %	61.21%	67.77%	82.11%	107.01%	109.19%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	32.18%	31.15%	27.10%	25.84%	25.00%	24.39%	-
YoY %	-2.33%	3.31%	14.94%	4.88%	3.36%	2.50%	-	-
Horiz. %	128.86%	131.94%	127.72%	111.11%	105.95%	102.50%	100.00%	-
Total Cost	725,274	693,892	692,339	651,102	654,951	649,060	636,984	9.04%
YoY %	4.52%	0.22%	6.33%	-0.59%	0.91%	1.90%	-	-
Horiz. %	113.86%	108.93%	108.69%	102.22%	102.82%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,218,441	1,168,304	1,214,420	1,211,925	1,248,697	1,195,903	1,218,143	0.01%
YoY %	4.29%	-3.80%	0.21%	-2.94%	4.41%	-1.83%	-	-
Horiz. %	100.02%	95.91%	99.69%	99.49%	102.51%	98.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	155,289	155,334	155,334	155,100	155,100	155,063	155,063	0.09%
YoY %	-0.03%	0.00%	0.15%	0.00%	0.02%	0.00%	-	-
Horiz. %	100.15%	100.17%	100.17%	100.02%	100.02%	100.00%	100.00%	-
Div Payout %	149.97%	135.49%	111.83%	85.68%	83.97%	87.49%	91.66%	-
YoY %	10.69%	21.16%	30.52%	2.04%	-4.02%	-4.55%	-	-
Horiz. %	163.62%	147.82%	122.01%	93.48%	91.61%	95.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,218,441	1,168,304	1,214,420	1,211,925	1,248,697	1,195,903	1,218,143	0.01%
YoY %	4.29%	-3.80%	0.21%	-2.94%	4.41%	-1.83%	-	-
Horiz. %	100.02%	95.91%	99.69%	99.49%	102.51%	98.17%	100.00%	-
NOSH	738,449	739,433	740,500	738,979	738,873	738,211	738,268	0.01%
YoY %	-0.13%	-0.14%	0.21%	0.01%	0.09%	-0.01%	-	-
Horiz. %	100.02%	100.16%	100.30%	100.10%	100.08%	99.99%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	12.63%	14.09%	16.69%	21.75%	22.00%	21.42%	20.96%	-
YoY %	-10.36%	-15.58%	-23.26%	-1.14%	2.71%	2.19%	-	-
Horiz. %	60.26%	67.22%	79.63%	103.77%	104.96%	102.19%	100.00%	-
ROE	8.50%	9.81%	11.44%	14.94%	14.79%	14.82%	13.89%	-
YoY %	-13.35%	-14.25%	-23.43%	1.01%	-0.20%	6.70%	-	-
Horiz. %	61.20%	70.63%	82.36%	107.56%	106.48%	106.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	112.41	109.23	112.23	112.60	113.64	111.89	109.16	1.97%
YoY %	2.91%	-2.67%	-0.33%	-0.92%	1.56%	2.50%	-	-
Horiz. %	102.98%	100.06%	102.81%	103.15%	104.10%	102.50%	100.00%	-
EPS	14.02	15.50	18.76	24.50	25.00	24.01	22.91	-27.94%
YoY %	-9.55%	-17.38%	-23.43%	-2.00%	4.12%	4.80%	-	-
Horiz. %	61.20%	67.66%	81.89%	106.94%	109.12%	104.80%	100.00%	-
DPS	21.00	21.00	21.00	21.00	21.00	21.00	21.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.65	1.58	1.64	1.64	1.69	1.62	1.65	0.00%
YoY %	4.43%	-3.66%	0.00%	-2.96%	4.32%	-1.82%	-	-
Horiz. %	100.00%	95.76%	99.39%	99.39%	102.42%	98.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,979
RPS	112.40	109.36	112.52	112.66	113.69	111.84	109.11	2.00%
YoY %	2.78%	-2.81%	-0.12%	-0.91%	1.65%	2.50%	-	-
Horiz. %	103.02%	100.23%	103.13%	103.25%	104.20%	102.50%	100.00%	-
EPS	14.02	15.52	18.81	24.51	25.01	24.00	22.90	-27.92%
YoY %	-9.66%	-17.49%	-23.26%	-2.00%	4.21%	4.80%	-	-
Horiz. %	61.22%	67.77%	82.14%	107.03%	109.21%	104.80%	100.00%	-
DPS	21.03	21.03	21.03	21.00	21.00	21.00	21.00	0.09%
YoY %	0.00%	0.00%	0.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.6497	1.5819	1.6443	1.6409	1.6907	1.6192	1.6493	0.01%
YoY %	4.29%	-3.79%	0.21%	-2.95%	4.42%	-1.83%	-	-
Horiz. %	100.02%	95.91%	99.70%	99.49%	102.51%	98.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.10	3.28	3.24	3.24	3.50	3.42	3.44	-
P/RPS	2.76	3.00	2.89	2.88	3.08	3.06	3.15	-8.44%
YoY %	-8.00%	3.81%	0.35%	-6.49%	0.65%	-2.86%	-	-
Horiz. %	87.62%	95.24%	91.75%	91.43%	97.78%	97.14%	100.00%	-
P/EPS	22.11	21.15	17.27	13.23	14.00	14.24	15.01	29.49%
YoY %	4.54%	22.47%	30.54%	-5.50%	-1.69%	-5.13%	-	-
Horiz. %	147.30%	140.91%	115.06%	88.14%	93.27%	94.87%	100.00%	-
EY	4.52	4.73	5.79	7.56	7.14	7.02	6.66	-22.78%
YoY %	-4.44%	-18.31%	-23.41%	5.88%	1.71%	5.41%	-	-
Horiz. %	67.87%	71.02%	86.94%	113.51%	107.21%	105.41%	100.00%	-
DY	6.77	6.40	6.48	6.48	6.00	6.14	6.10	7.20%
YoY %	5.78%	-1.23%	0.00%	8.00%	-2.28%	0.66%	-	-
Horiz. %	110.98%	104.92%	106.23%	106.23%	98.36%	100.66%	100.00%	-
P/NAPS	1.88	2.08	1.98	1.98	2.07	2.11	2.08	-6.52%
YoY %	-9.62%	5.05%	0.00%	-4.35%	-1.90%	1.44%	-	-
Horiz. %	90.38%	100.00%	95.19%	95.19%	99.52%	101.44%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	26/05/09	25/02/09	12/11/08	30/07/08	23/05/08	25/02/08	-
Price	3.24	3.20	3.04	3.12	3.32	3.48	3.48	-
P/RPS	2.88	2.93	2.71	2.77	2.92	3.11	3.19	-6.59%
YoY %	-1.71%	8.12%	-2.17%	-5.14%	-6.11%	-2.51%	-	-
Horiz. %	90.28%	91.85%	84.95%	86.83%	91.54%	97.49%	100.00%	-
P/EPS	23.11	20.64	16.21	12.74	13.28	14.49	15.19	32.31%
YoY %	11.97%	27.33%	27.24%	-4.07%	-8.35%	-4.61%	-	-
Horiz. %	152.14%	135.88%	106.71%	83.87%	87.43%	95.39%	100.00%	-
EY	4.33	4.85	6.17	7.85	7.53	6.90	6.58	-24.36%
YoY %	-10.72%	-21.39%	-21.40%	4.25%	9.13%	4.86%	-	-
Horiz. %	65.81%	73.71%	93.77%	119.30%	114.44%	104.86%	100.00%	-
DY	6.48	6.56	6.91	6.73	6.33	6.03	6.03	4.91%
YoY %	-1.22%	-5.07%	2.67%	6.32%	4.98%	0.00%	-	-
Horiz. %	107.46%	108.79%	114.59%	111.61%	104.98%	100.00%	100.00%	-
P/NAPS	1.96	2.03	1.85	1.90	1.96	2.15	2.11	-4.80%
YoY %	-3.45%	9.73%	-2.63%	-3.06%	-8.84%	1.90%	-	-
Horiz. %	92.89%	96.21%	87.68%	90.05%	92.89%	101.90%	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