[STAR] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.32%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 717,866 715,333 713,713 713,607 710,858 709,511 701,091 1.58%
PBT 210,644 192,140 190,011 191,713 176,212 173,104 169,855 15.41%
Tax -43,723 -36,022 -35,890 -36,245 -31,351 -29,247 -26,935 38.08%
NP 166,921 156,118 154,121 155,468 144,861 143,857 142,920 10.89%
-
NP to SH 166,921 156,118 154,121 155,468 144,861 143,857 142,920 10.89%
-
Tax Rate 20.76% 18.75% 18.89% 18.91% 17.79% 16.90% 15.86% -
Total Cost 550,945 559,215 559,592 558,139 565,997 565,654 558,171 -0.86%
-
Net Worth 1,123,164 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 20.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 143,580 143,580 135,971 135,971 130,824 130,824 112,412 17.70%
Div Payout % 86.02% 91.97% 88.22% 87.46% 90.31% 90.94% 78.65% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,123,164 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 20.29%
NOSH 738,924 738,484 358,086 348,660 338,377 331,195 326,073 72.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.25% 21.82% 21.59% 21.79% 20.38% 20.28% 20.39% -
ROE 14.86% 6.89% 14.54% 15.17% 15.07% 15.85% 16.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 97.15 96.87 199.31 204.67 210.08 214.23 215.01 -41.08%
EPS 22.59 21.14 43.04 44.59 42.81 43.44 43.83 -35.69%
DPS 19.43 19.44 37.97 39.00 38.66 39.50 34.47 -31.73%
NAPS 1.52 3.07 2.96 2.94 2.84 2.74 2.61 -30.23%
Adjusted Per Share Value based on latest NOSH - 348,660
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 97.20 96.85 96.64 96.62 96.25 96.07 94.93 1.58%
EPS 22.60 21.14 20.87 21.05 19.61 19.48 19.35 10.89%
DPS 19.44 19.44 18.41 18.41 17.71 17.71 15.22 17.70%
NAPS 1.5207 3.0697 1.4351 1.3879 1.3012 1.2287 1.1523 20.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.32 3.50 7.15 7.35 7.40 6.95 6.80 -
P/RPS 3.42 3.61 3.59 3.59 3.52 3.24 3.16 5.40%
P/EPS 14.70 16.56 16.61 16.48 17.29 16.00 15.51 -3.50%
EY 6.80 6.04 6.02 6.07 5.79 6.25 6.45 3.58%
DY 5.85 5.56 5.31 5.31 5.22 5.68 5.07 10.00%
P/NAPS 2.18 1.14 2.42 2.50 2.61 2.54 2.61 -11.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 -
Price 3.36 3.38 7.00 7.15 7.20 7.30 6.95 -
P/RPS 3.46 3.49 3.51 3.49 3.43 3.41 3.23 4.68%
P/EPS 14.87 15.99 16.26 16.03 16.82 16.81 15.86 -4.20%
EY 6.72 6.25 6.15 6.24 5.95 5.95 6.31 4.28%
DY 5.78 5.75 5.42 5.45 5.37 5.41 4.96 10.72%
P/NAPS 2.21 1.10 2.36 2.43 2.54 2.66 2.66 -11.61%

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