[STAR] QoQ TTM Result on 31-Dec-2003 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

17-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- 31.32%

YoY- 54.91%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	687,181	667,301	634,034	605,167	574,142	547,304	540,355	17.32%
YoY %	2.98%	5.25%	4.77%	5.40%	4.90%	1.29%	-	-
Horiz. %	127.17%	123.49%	117.34%	111.99%	106.25%	101.29%	100.00%	-
PBT	169,851	165,650	150,374	137,080	120,959	107,077	107,631	35.43%
YoY %	2.54%	10.16%	9.70%	13.33%	12.96%	-0.51%	-	-
Horiz. %	157.81%	153.91%	139.71%	127.36%	112.38%	99.49%	100.00%	-
Tax	-15,628	-18,223	-17,469	-16,917	-29,456	-25,998	-26,533	-29.66%
YoY %	14.24%	-4.32%	-3.26%	42.57%	-13.30%	2.02%	-	-
Horiz. %	58.90%	68.68%	65.84%	63.76%	111.02%	97.98%	100.00%	-
NP	154,223	147,427	132,905	120,163	91,503	81,079	81,098	53.31%
YoY %	4.61%	10.93%	10.60%	31.32%	12.86%	-0.02%	-	-
Horiz. %	190.17%	181.79%	163.88%	148.17%	112.83%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,223	147,427	132,905	120,163	91,503	81,079	81,098	53.31%
YoY %	4.61%	10.93%	10.60%	31.32%	12.86%	-0.02%	-	-
Horiz. %	190.17%	181.79%	163.88%	148.17%	112.83%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.20%	11.00%	11.62%	12.34%	24.35%	24.28%	24.65%	-
YoY %	-16.36%	-5.34%	-5.83%	-49.32%	0.29%	-1.50%	-	-
Horiz. %	37.32%	44.62%	47.14%	50.06%	98.78%	98.50%	100.00%	-
Total Cost	532,958	519,874	501,129	485,004	482,639	466,225	459,257	10.40%
YoY %	2.52%	3.74%	3.32%	0.49%	3.52%	1.52%	-	-
Horiz. %	116.05%	113.20%	109.12%	105.61%	105.09%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,041	755,664	716,651	737,944	678,028	661,463	630,966	14.16%
YoY %	1.90%	5.44%	-2.89%	8.84%	2.50%	4.83%	-	-
Horiz. %	122.04%	119.76%	113.58%	116.95%	107.46%	104.83%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	95,130	95,130	78,505	78,505	69,795	69,795	61,475	33.68%
YoY %	0.00%	21.18%	0.00%	12.48%	0.00%	13.53%	-	-
Horiz. %	154.75%	154.75%	127.70%	127.70%	113.53%	113.53%	100.00%	-
Div Payout %	61.68%	64.53%	59.07%	65.33%	76.28%	86.08%	75.80%	-
YoY %	-4.42%	9.24%	-9.58%	-14.36%	-11.38%	13.56%	-	-
Horiz. %	81.37%	85.13%	77.93%	86.19%	100.63%	113.56%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	770,041	755,664	716,651	737,944	678,028	661,463	630,966	14.16%
YoY %	1.90%	5.44%	-2.89%	8.84%	2.50%	4.83%	-	-
Horiz. %	122.04%	119.76%	113.58%	116.95%	107.46%	104.83%	100.00%	-
NOSH	320,850	318,845	317,102	315,360	313,902	312,011	310,820	2.13%
YoY %	0.63%	0.55%	0.55%	0.46%	0.61%	0.38%	-	-
Horiz. %	103.23%	102.58%	102.02%	101.46%	100.99%	100.38%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	22.44%	22.09%	20.96%	19.86%	15.94%	14.81%	15.01%	-
YoY %	1.58%	5.39%	5.54%	24.59%	7.63%	-1.33%	-	-
Horiz. %	149.50%	147.17%	139.64%	132.31%	106.20%	98.67%	100.00%	-
ROE	20.03%	19.51%	18.55%	16.28%	13.50%	12.26%	12.85%	-
YoY %	2.67%	5.18%	13.94%	20.59%	10.11%	-4.59%	-	-
Horiz. %	155.88%	151.83%	144.36%	126.69%	105.06%	95.41%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	214.17	209.29	199.95	191.90	182.90	175.41	173.85	14.87%
YoY %	2.33%	4.67%	4.19%	4.92%	4.27%	0.90%	-	-
Horiz. %	123.19%	120.39%	115.01%	110.38%	105.21%	100.90%	100.00%	-
EPS	48.07	46.24	41.91	38.10	29.15	25.99	26.09	50.12%
YoY %	3.96%	10.33%	10.00%	30.70%	12.16%	-0.38%	-	-
Horiz. %	184.25%	177.23%	160.64%	146.03%	111.73%	99.62%	100.00%	-
DPS	30.00	30.00	25.00	25.00	22.50	22.50	20.00	30.94%
YoY %	0.00%	20.00%	0.00%	11.11%	0.00%	12.50%	-	-
Horiz. %	150.00%	150.00%	125.00%	125.00%	112.50%	112.50%	100.00%	-
NAPS	2.40	2.37	2.26	2.34	2.16	2.12	2.03	11.77%
YoY %	1.27%	4.87%	-3.42%	8.33%	1.89%	4.43%	-	-
Horiz. %	118.23%	116.75%	111.33%	115.27%	106.40%	104.43%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 315,360
RPS	93.04	90.35	85.85	81.94	77.74	74.10	73.16	17.32%
YoY %	2.98%	5.24%	4.77%	5.40%	4.91%	1.28%	-	-
Horiz. %	127.17%	123.50%	117.35%	112.00%	106.26%	101.28%	100.00%	-
EPS	20.88	19.96	18.00	16.27	12.39	10.98	10.98	53.31%
YoY %	4.61%	10.89%	10.63%	31.32%	12.84%	0.00%	-	-
Horiz. %	190.16%	181.79%	163.93%	148.18%	112.84%	100.00%	100.00%	-
DPS	12.88	12.88	10.63	10.63	9.45	9.45	8.32	33.71%
YoY %	0.00%	21.17%	0.00%	12.49%	0.00%	13.58%	-	-
Horiz. %	154.81%	154.81%	127.76%	127.76%	113.58%	113.58%	100.00%	-
NAPS	1.0426	1.0232	0.9703	0.9992	0.918	0.8956	0.8543	14.16%
YoY %	1.90%	5.45%	-2.89%	8.85%	2.50%	4.83%	-	-
Horiz. %	122.04%	119.77%	113.58%	116.96%	107.46%	104.83%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	6.50	6.50	6.40	6.20	6.00	6.20	5.95	-
P/RPS	3.03	3.11	3.20	3.23	3.28	3.53	3.42	-7.73%
YoY %	-2.57%	-2.81%	-0.93%	-1.52%	-7.08%	3.22%	-	-
Horiz. %	88.60%	90.94%	93.57%	94.44%	95.91%	103.22%	100.00%	-
P/EPS	13.52	14.06	15.27	16.27	20.58	23.86	22.80	-29.35%
YoY %	-3.84%	-7.92%	-6.15%	-20.94%	-13.75%	4.65%	-	-
Horiz. %	59.30%	61.67%	66.97%	71.36%	90.26%	104.65%	100.00%	-
EY	7.39	7.11	6.55	6.15	4.86	4.19	4.39	41.37%
YoY %	3.94%	8.55%	6.50%	26.54%	15.99%	-4.56%	-	-
Horiz. %	168.34%	161.96%	149.20%	140.09%	110.71%	95.44%	100.00%	-
DY	4.62	4.62	3.91	4.03	3.75	3.63	3.36	23.58%
YoY %	0.00%	18.16%	-2.98%	7.47%	3.31%	8.04%	-	-
Horiz. %	137.50%	137.50%	116.37%	119.94%	111.61%	108.04%	100.00%	-
P/NAPS	2.71	2.74	2.83	2.65	2.78	2.92	2.93	-5.05%
YoY %	-1.09%	-3.18%	6.79%	-4.68%	-4.79%	-0.34%	-	-
Horiz. %	92.49%	93.52%	96.59%	90.44%	94.88%	99.66%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	02/11/04	23/07/04	20/05/04	17/02/04	03/11/03	04/08/03	30/04/03	-
Price	6.40	6.40	6.40	6.65	6.10	6.30	6.10	-
P/RPS	2.99	3.06	3.20	3.47	3.34	3.59	3.51	-10.11%
YoY %	-2.29%	-4.38%	-7.78%	3.89%	-6.96%	2.28%	-	-
Horiz. %	85.19%	87.18%	91.17%	98.86%	95.16%	102.28%	100.00%	-
P/EPS	13.31	13.84	15.27	17.45	20.93	24.24	23.38	-31.24%
YoY %	-3.83%	-9.36%	-12.49%	-16.63%	-13.66%	3.68%	-	-
Horiz. %	56.93%	59.20%	65.31%	74.64%	89.52%	103.68%	100.00%	-
EY	7.51	7.22	6.55	5.73	4.78	4.12	4.28	45.32%
YoY %	4.02%	10.23%	14.31%	19.87%	16.02%	-3.74%	-	-
Horiz. %	175.47%	168.69%	153.04%	133.88%	111.68%	96.26%	100.00%	-
DY	4.69	4.69	3.91	3.76	3.69	3.57	3.28	26.83%
YoY %	0.00%	19.95%	3.99%	1.90%	3.36%	8.84%	-	-
Horiz. %	142.99%	142.99%	119.21%	114.63%	112.50%	108.84%	100.00%	-
P/NAPS	2.67	2.70	2.83	2.84	2.82	2.97	3.00	-7.45%
YoY %	-1.11%	-4.59%	-0.35%	0.71%	-5.05%	-1.00%	-	-
Horiz. %	89.00%	90.00%	94.33%	94.67%	94.00%	99.00%	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