[STAR] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -6.26%

YoY- -46.38%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	1,084,679	1,023,161	973,921	870,970	830,127	807,658	831,040	19.48%
YoY %	6.01%	5.06%	11.82%	4.92%	2.78%	-2.81%	-	-
Horiz. %	130.52%	123.12%	117.19%	104.80%	99.89%	97.19%	100.00%	-
PBT	250,183	225,204	197,155	143,154	152,905	167,742	201,463	15.57%
YoY %	11.09%	14.23%	37.72%	-6.38%	-8.85%	-16.74%	-	-
Horiz. %	124.18%	111.78%	97.86%	71.06%	75.90%	83.26%	100.00%	-
Tax	-62,826	-54,823	-47,522	-43,774	-48,052	-53,976	-62,762	0.06%
YoY %	-14.60%	-15.36%	-8.56%	8.90%	10.98%	14.00%	-	-
Horiz. %	100.10%	87.35%	75.72%	69.75%	76.56%	86.00%	100.00%	-
NP	187,357	170,381	149,633	99,380	104,853	113,766	138,701	22.26%
YoY %	9.96%	13.87%	50.57%	-5.22%	-7.83%	-17.98%	-	-
Horiz. %	135.08%	122.84%	107.88%	71.65%	75.60%	82.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,495	164,272	144,711	97,067	103,546	114,648	138,905	19.57%
YoY %	10.48%	13.52%	49.08%	-6.26%	-9.68%	-17.46%	-	-
Horiz. %	130.66%	118.26%	104.18%	69.88%	74.54%	82.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.11%	24.34%	24.10%	30.58%	31.43%	32.18%	31.15%	-
YoY %	3.16%	1.00%	-21.19%	-2.70%	-2.33%	3.31%	-	-
Horiz. %	80.61%	78.14%	77.37%	98.17%	100.90%	103.31%	100.00%	-
Total Cost	897,322	852,780	824,288	771,590	725,274	693,892	692,339	18.93%
YoY %	5.22%	3.46%	6.83%	6.39%	4.52%	0.22%	-	-
Horiz. %	129.61%	123.17%	119.06%	111.45%	104.76%	100.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,270,567	1,226,357	1,254,909	1,187,939	1,218,441	1,168,304	1,214,420	3.06%
YoY %	3.60%	-2.28%	5.64%	-2.50%	4.29%	-3.80%	-	-
Horiz. %	104.62%	100.98%	103.33%	97.82%	100.33%	96.20%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	155,072	155,046	155,046	155,289	155,289	155,334	155,334	-0.11%
YoY %	0.02%	0.00%	-0.16%	0.00%	-0.03%	0.00%	-	-
Horiz. %	99.83%	99.81%	99.81%	99.97%	99.97%	100.00%	100.00%	-
Div Payout %	85.44%	94.38%	107.14%	159.98%	149.97%	135.49%	111.83%	-
YoY %	-9.47%	-11.91%	-33.03%	6.67%	10.69%	21.16%	-	-
Horiz. %	76.40%	84.40%	95.81%	143.06%	134.11%	121.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,270,567	1,226,357	1,254,909	1,187,939	1,218,441	1,168,304	1,214,420	3.06%
YoY %	3.60%	-2.28%	5.64%	-2.50%	4.29%	-3.80%	-	-
Horiz. %	104.62%	100.98%	103.33%	97.82%	100.33%	96.20%	100.00%	-
NOSH	738,702	738,769	738,181	737,850	738,449	739,433	740,500	-0.16%
YoY %	-0.01%	0.08%	0.04%	-0.08%	-0.13%	-0.14%	-	-
Horiz. %	99.76%	99.77%	99.69%	99.64%	99.72%	99.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	17.27%	16.65%	15.36%	11.41%	12.63%	14.09%	16.69%	-
YoY %	3.72%	8.40%	34.62%	-9.66%	-10.36%	-15.58%	-	-
Horiz. %	103.48%	99.76%	92.03%	68.36%	75.67%	84.42%	100.00%	-
ROE	14.28%	13.40%	11.53%	8.17%	8.50%	9.81%	11.44%	-
YoY %	6.57%	16.22%	41.13%	-3.88%	-13.35%	-14.25%	-	-
Horiz. %	124.83%	117.13%	100.79%	71.42%	74.30%	85.75%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	146.84	138.50	131.94	118.04	112.41	109.23	112.23	19.68%
YoY %	6.02%	4.97%	11.78%	5.01%	2.91%	-2.67%	-	-
Horiz. %	130.84%	123.41%	117.56%	105.18%	100.16%	97.33%	100.00%	-
EPS	24.57	22.24	19.60	13.16	14.02	15.50	18.76	19.76%
YoY %	10.48%	13.47%	48.94%	-6.13%	-9.55%	-17.38%	-	-
Horiz. %	130.97%	118.55%	104.48%	70.15%	74.73%	82.62%	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	1.72	1.66	1.70	1.61	1.65	1.58	1.64	3.23%
YoY %	3.61%	-2.35%	5.59%	-2.42%	4.43%	-3.66%	-	-
Horiz. %	104.88%	101.22%	103.66%	98.17%	100.61%	96.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 737,850
RPS	146.86	138.53	131.87	117.93	112.40	109.36	112.52	19.48%
YoY %	6.01%	5.05%	11.82%	4.92%	2.78%	-2.81%	-	-
Horiz. %	130.52%	123.12%	117.20%	104.81%	99.89%	97.19%	100.00%	-
EPS	24.57	22.24	19.59	13.14	14.02	15.52	18.81	19.55%
YoY %	10.48%	13.53%	49.09%	-6.28%	-9.66%	-17.49%	-	-
Horiz. %	130.62%	118.23%	104.15%	69.86%	74.53%	82.51%	100.00%	-
DPS	21.00	20.99	20.99	21.03	21.03	21.03	21.03	-0.09%
YoY %	0.05%	0.00%	-0.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.86%	99.81%	99.81%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.7203	1.6605	1.6991	1.6084	1.6497	1.5819	1.6443	3.06%
YoY %	3.60%	-2.27%	5.64%	-2.50%	4.29%	-3.79%	-	-
Horiz. %	104.62%	100.99%	103.33%	97.82%	100.33%	96.21%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.45	3.40	3.18	3.23	3.10	3.28	3.24	-
P/RPS	2.35	2.45	2.41	2.74	2.76	3.00	2.89	-12.91%
YoY %	-4.08%	1.66%	-12.04%	-0.72%	-8.00%	3.81%	-	-
Horiz. %	81.31%	84.78%	83.39%	94.81%	95.50%	103.81%	100.00%	-
P/EPS	14.04	15.29	16.22	24.55	22.11	21.15	17.27	-12.92%
YoY %	-8.18%	-5.73%	-33.93%	11.04%	4.54%	22.47%	-	-
Horiz. %	81.30%	88.54%	93.92%	142.15%	128.03%	122.47%	100.00%	-
EY	7.12	6.54	6.16	4.07	4.52	4.73	5.79	14.82%
YoY %	8.87%	6.17%	51.35%	-9.96%	-4.44%	-18.31%	-	-
Horiz. %	122.97%	112.95%	106.39%	70.29%	78.07%	81.69%	100.00%	-
DY	6.09	6.18	6.60	6.50	6.77	6.40	6.48	-4.06%
YoY %	-1.46%	-6.36%	1.54%	-3.99%	5.78%	-1.23%	-	-
Horiz. %	93.98%	95.37%	101.85%	100.31%	104.48%	98.77%	100.00%	-
P/NAPS	2.01	2.05	1.87	2.01	1.88	2.08	1.98	1.01%
YoY %	-1.95%	9.63%	-6.97%	6.91%	-9.62%	5.05%	-	-
Horiz. %	101.52%	103.54%	94.44%	101.52%	94.95%	105.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	24/05/10	11/02/10	05/11/09	30/07/09	26/05/09	25/02/09	-
Price	3.56	3.30	3.20	3.34	3.24	3.20	3.04	-
P/RPS	2.42	2.38	2.43	2.83	2.88	2.93	2.71	-7.28%
YoY %	1.68%	-2.06%	-14.13%	-1.74%	-1.71%	8.12%	-	-
Horiz. %	89.30%	87.82%	89.67%	104.43%	106.27%	108.12%	100.00%	-
P/EPS	14.49	14.84	16.32	25.39	23.11	20.64	16.21	-7.22%
YoY %	-2.36%	-9.07%	-35.72%	9.87%	11.97%	27.33%	-	-
Horiz. %	89.39%	91.55%	100.68%	156.63%	142.57%	127.33%	100.00%	-
EY	6.90	6.74	6.13	3.94	4.33	4.85	6.17	7.76%
YoY %	2.37%	9.95%	55.58%	-9.01%	-10.72%	-21.39%	-	-
Horiz. %	111.83%	109.24%	99.35%	63.86%	70.18%	78.61%	100.00%	-
DY	5.90	6.36	6.56	6.29	6.48	6.56	6.91	-10.02%
YoY %	-7.23%	-3.05%	4.29%	-2.93%	-1.22%	-5.07%	-	-
Horiz. %	85.38%	92.04%	94.93%	91.03%	93.78%	94.93%	100.00%	-
P/NAPS	2.07	1.99	1.88	2.07	1.96	2.03	1.85	7.80%
YoY %	4.02%	5.85%	-9.18%	5.61%	-3.45%	9.73%	-	-
Horiz. %	111.89%	107.57%	101.62%	111.89%	105.95%	109.73%	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