[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
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,084,679 1,023,161 973,921 870,970 830,127 807,658 831,040 19.48%
PBT 250,183 225,204 197,155 143,154 152,905 167,742 201,463 15.57%
Tax -62,826 -54,823 -47,522 -43,774 -48,052 -53,976 -62,762 0.06%
NP 187,357 170,381 149,633 99,380 104,853 113,766 138,701 22.26%
-
NP to SH 181,495 164,272 144,711 97,067 103,546 114,648 138,905 19.57%
-
Tax Rate 25.11% 24.34% 24.10% 30.58% 31.43% 32.18% 31.15% -
Total Cost 897,322 852,780 824,288 771,590 725,274 693,892 692,339 18.93%
-
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%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 155,072 155,046 155,046 155,289 155,289 155,334 155,334 -0.11%
Div Payout % 85.44% 94.38% 107.14% 159.98% 149.97% 135.49% 111.83% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
NOSH 738,702 738,769 738,181 737,850 738,449 739,433 740,500 -0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.27% 16.65% 15.36% 11.41% 12.63% 14.09% 16.69% -
ROE 14.28% 13.40% 11.53% 8.17% 8.50% 9.81% 11.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 146.84 138.50 131.94 118.04 112.41 109.23 112.23 19.68%
EPS 24.57 22.24 19.60 13.16 14.02 15.50 18.76 19.76%
DPS 21.00 21.00 21.00 21.00 21.00 21.00 21.00 0.00%
NAPS 1.72 1.66 1.70 1.61 1.65 1.58 1.64 3.23%
Adjusted Per Share Value based on latest NOSH - 737,850
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 146.86 138.53 131.87 117.93 112.40 109.36 112.52 19.48%
EPS 24.57 22.24 19.59 13.14 14.02 15.52 18.81 19.55%
DPS 21.00 20.99 20.99 21.03 21.03 21.03 21.03 -0.09%
NAPS 1.7203 1.6605 1.6991 1.6084 1.6497 1.5819 1.6443 3.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 14.04 15.29 16.22 24.55 22.11 21.15 17.27 -12.92%
EY 7.12 6.54 6.16 4.07 4.52 4.73 5.79 14.82%
DY 6.09 6.18 6.60 6.50 6.77 6.40 6.48 -4.06%
P/NAPS 2.01 2.05 1.87 2.01 1.88 2.08 1.98 1.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 14.49 14.84 16.32 25.39 23.11 20.64 16.21 -7.22%
EY 6.90 6.74 6.13 3.94 4.33 4.85 6.17 7.76%
DY 5.90 6.36 6.56 6.29 6.48 6.56 6.91 -10.02%
P/NAPS 2.07 1.99 1.88 2.07 1.96 2.03 1.85 7.80%

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