[STAR] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.41%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 710,858 709,511 701,091 692,963 687,181 667,301 634,034 7.91%
PBT 176,212 173,104 169,855 166,208 169,851 165,650 150,374 11.13%
Tax -31,351 -29,247 -26,935 -24,956 -15,628 -18,223 -17,469 47.62%
NP 144,861 143,857 142,920 141,252 154,223 147,427 132,905 5.90%
-
NP to SH 144,861 143,857 142,920 141,252 154,223 147,427 132,905 5.90%
-
Tax Rate 17.79% 16.90% 15.86% 15.01% 9.20% 11.00% 11.62% -
Total Cost 565,997 565,654 558,171 551,711 532,958 519,874 501,129 8.44%
-
Net Worth 960,993 907,475 851,051 823,462 770,041 755,664 716,651 21.58%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 130,824 130,824 112,412 112,412 95,130 95,130 78,505 40.51%
Div Payout % 90.31% 90.94% 78.65% 79.58% 61.68% 64.53% 59.07% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 960,993 907,475 851,051 823,462 770,041 755,664 716,651 21.58%
NOSH 338,377 331,195 326,073 322,926 320,850 318,845 317,102 4.42%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.38% 20.28% 20.39% 20.38% 22.44% 22.09% 20.96% -
ROE 15.07% 15.85% 16.79% 17.15% 20.03% 19.51% 18.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 210.08 214.23 215.01 214.59 214.17 209.29 199.95 3.34%
EPS 42.81 43.44 43.83 43.74 48.07 46.24 41.91 1.42%
DPS 38.66 39.50 34.47 35.00 30.00 30.00 25.00 33.69%
NAPS 2.84 2.74 2.61 2.55 2.40 2.37 2.26 16.43%
Adjusted Per Share Value based on latest NOSH - 322,926
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 96.25 96.07 94.93 93.83 93.04 90.35 85.85 7.91%
EPS 19.61 19.48 19.35 19.13 20.88 19.96 18.00 5.87%
DPS 17.71 17.71 15.22 15.22 12.88 12.88 10.63 40.49%
NAPS 1.3012 1.2287 1.1523 1.115 1.0426 1.0232 0.9703 21.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 7.40 6.95 6.80 6.80 6.50 6.50 6.40 -
P/RPS 3.52 3.24 3.16 3.17 3.03 3.11 3.20 6.55%
P/EPS 17.29 16.00 15.51 15.55 13.52 14.06 15.27 8.62%
EY 5.79 6.25 6.45 6.43 7.39 7.11 6.55 -7.88%
DY 5.22 5.68 5.07 5.15 4.62 4.62 3.91 21.22%
P/NAPS 2.61 2.54 2.61 2.67 2.71 2.74 2.83 -5.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 -
Price 7.20 7.30 6.95 7.05 6.40 6.40 6.40 -
P/RPS 3.43 3.41 3.23 3.29 2.99 3.06 3.20 4.73%
P/EPS 16.82 16.81 15.86 16.12 13.31 13.84 15.27 6.65%
EY 5.95 5.95 6.31 6.20 7.51 7.22 6.55 -6.19%
DY 5.37 5.41 4.96 4.96 4.69 4.69 3.91 23.53%
P/NAPS 2.54 2.66 2.66 2.76 2.67 2.70 2.83 -6.94%

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