[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

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	717,866	715,333	713,713	713,607	710,858	709,511	701,091	1.58%
YoY %	0.35%	0.23%	0.01%	0.39%	0.19%	1.20%	-	-
Horiz. %	102.39%	102.03%	101.80%	101.79%	101.39%	101.20%	100.00%	-
PBT	210,644	192,140	190,011	191,713	176,212	173,104	169,855	15.41%
YoY %	9.63%	1.12%	-0.89%	8.80%	1.80%	1.91%	-	-
Horiz. %	124.01%	113.12%	111.87%	112.87%	103.74%	101.91%	100.00%	-
Tax	-43,723	-36,022	-35,890	-36,245	-31,351	-29,247	-26,935	38.08%
YoY %	-21.38%	-0.37%	0.98%	-15.61%	-7.19%	-8.58%	-	-
Horiz. %	162.33%	133.74%	133.25%	134.56%	116.40%	108.58%	100.00%	-
NP	166,921	156,118	154,121	155,468	144,861	143,857	142,920	10.89%
YoY %	6.92%	1.30%	-0.87%	7.32%	0.70%	0.66%	-	-
Horiz. %	116.79%	109.23%	107.84%	108.78%	101.36%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,921	156,118	154,121	155,468	144,861	143,857	142,920	10.89%
YoY %	6.92%	1.30%	-0.87%	7.32%	0.70%	0.66%	-	-
Horiz. %	116.79%	109.23%	107.84%	108.78%	101.36%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	18.75%	18.89%	18.91%	17.79%	16.90%	15.86%	-
YoY %	10.72%	-0.74%	-0.11%	6.30%	5.27%	6.56%	-	-
Horiz. %	130.90%	118.22%	119.10%	119.23%	112.17%	106.56%	100.00%	-
Total Cost	550,945	559,215	559,592	558,139	565,997	565,654	558,171	-0.86%
YoY %	-1.48%	-0.07%	0.26%	-1.39%	0.06%	1.34%	-	-
Horiz. %	98.71%	100.19%	100.25%	99.99%	101.40%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,123,164	2,267,146	1,059,934	1,025,060	960,993	907,475	851,051	20.29%
YoY %	-50.46%	113.90%	3.40%	6.67%	5.90%	6.63%	-	-
Horiz. %	131.97%	266.39%	124.54%	120.45%	112.92%	106.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	143,580	143,580	135,971	135,971	130,824	130,824	112,412	17.70%
YoY %	0.00%	5.60%	0.00%	3.93%	0.00%	16.38%	-	-
Horiz. %	127.73%	127.73%	120.96%	120.96%	116.38%	116.38%	100.00%	-
Div Payout %	86.02%	91.97%	88.22%	87.46%	90.31%	90.94%	78.65%	-
YoY %	-6.47%	4.25%	0.87%	-3.16%	-0.69%	15.63%	-	-
Horiz. %	109.37%	116.94%	112.17%	111.20%	114.83%	115.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	1,123,164	2,267,146	1,059,934	1,025,060	960,993	907,475	851,051	20.29%
YoY %	-50.46%	113.90%	3.40%	6.67%	5.90%	6.63%	-	-
Horiz. %	131.97%	266.39%	124.54%	120.45%	112.92%	106.63%	100.00%	-
NOSH	738,924	738,484	358,086	348,660	338,377	331,195	326,073	72.44%
YoY %	0.06%	106.23%	2.70%	3.04%	2.17%	1.57%	-	-
Horiz. %	226.61%	226.48%	109.82%	106.93%	103.77%	101.57%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	23.25%	21.82%	21.59%	21.79%	20.38%	20.28%	20.39%	-
YoY %	6.55%	1.07%	-0.92%	6.92%	0.49%	-0.54%	-	-
Horiz. %	114.03%	107.01%	105.89%	106.87%	99.95%	99.46%	100.00%	-
ROE	14.86%	6.89%	14.54%	15.17%	15.07%	15.85%	16.79%	-
YoY %	115.67%	-52.61%	-4.15%	0.66%	-4.92%	-5.60%	-	-
Horiz. %	88.51%	41.04%	86.60%	90.35%	89.76%	94.40%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	97.15	96.87	199.31	204.67	210.08	214.23	215.01	-41.08%
YoY %	0.29%	-51.40%	-2.62%	-2.58%	-1.94%	-0.36%	-	-
Horiz. %	45.18%	45.05%	92.70%	95.19%	97.71%	99.64%	100.00%	-
EPS	22.59	21.14	43.04	44.59	42.81	43.44	43.83	-35.69%
YoY %	6.86%	-50.88%	-3.48%	4.16%	-1.45%	-0.89%	-	-
Horiz. %	51.54%	48.23%	98.20%	101.73%	97.67%	99.11%	100.00%	-
DPS	19.43	19.44	37.97	39.00	38.66	39.50	34.47	-31.73%
YoY %	-0.05%	-48.80%	-2.64%	0.88%	-2.13%	14.59%	-	-
Horiz. %	56.37%	56.40%	110.15%	113.14%	112.16%	114.59%	100.00%	-
NAPS	1.52	3.07	2.96	2.94	2.84	2.74	2.61	-30.23%
YoY %	-50.49%	3.72%	0.68%	3.52%	3.65%	4.98%	-	-
Horiz. %	58.24%	117.62%	113.41%	112.64%	108.81%	104.98%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 348,660
RPS	97.20	96.85	96.64	96.62	96.25	96.07	94.93	1.58%
YoY %	0.36%	0.22%	0.02%	0.38%	0.19%	1.20%	-	-
Horiz. %	102.39%	102.02%	101.80%	101.78%	101.39%	101.20%	100.00%	-
EPS	22.60	21.14	20.87	21.05	19.61	19.48	19.35	10.89%
YoY %	6.91%	1.29%	-0.86%	7.34%	0.67%	0.67%	-	-
Horiz. %	116.80%	109.25%	107.86%	108.79%	101.34%	100.67%	100.00%	-
DPS	19.44	19.44	18.41	18.41	17.71	17.71	15.22	17.70%
YoY %	0.00%	5.59%	0.00%	3.95%	0.00%	16.36%	-	-
Horiz. %	127.73%	127.73%	120.96%	120.96%	116.36%	116.36%	100.00%	-
NAPS	1.5207	3.0697	1.4351	1.3879	1.3012	1.2287	1.1523	20.29%
YoY %	-50.46%	113.90%	3.40%	6.66%	5.90%	6.63%	-	-
Horiz. %	131.97%	266.40%	124.54%	120.45%	112.92%	106.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.26%	0.56%	0.00%	1.99%	8.64%	2.53%	-	-
Horiz. %	108.23%	114.24%	113.61%	113.61%	111.39%	102.53%	100.00%	-
P/EPS	14.70	16.56	16.61	16.48	17.29	16.00	15.51	-3.50%
YoY %	-11.23%	-0.30%	0.79%	-4.68%	8.06%	3.16%	-	-
Horiz. %	94.78%	106.77%	107.09%	106.25%	111.48%	103.16%	100.00%	-
EY	6.80	6.04	6.02	6.07	5.79	6.25	6.45	3.58%
YoY %	12.58%	0.33%	-0.82%	4.84%	-7.36%	-3.10%	-	-
Horiz. %	105.43%	93.64%	93.33%	94.11%	89.77%	96.90%	100.00%	-
DY	5.85	5.56	5.31	5.31	5.22	5.68	5.07	10.00%
YoY %	5.22%	4.71%	0.00%	1.72%	-8.10%	12.03%	-	-
Horiz. %	115.38%	109.66%	104.73%	104.73%	102.96%	112.03%	100.00%	-
P/NAPS	2.18	1.14	2.42	2.50	2.61	2.54	2.61	-11.29%
YoY %	91.23%	-52.89%	-3.20%	-4.21%	2.76%	-2.68%	-	-
Horiz. %	83.52%	43.68%	92.72%	95.79%	100.00%	97.32%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-0.86%	-0.57%	0.57%	1.75%	0.59%	5.57%	-	-
Horiz. %	107.12%	108.05%	108.67%	108.05%	106.19%	105.57%	100.00%	-
P/EPS	14.87	15.99	16.26	16.03	16.82	16.81	15.86	-4.20%
YoY %	-7.00%	-1.66%	1.43%	-4.70%	0.06%	5.99%	-	-
Horiz. %	93.76%	100.82%	102.52%	101.07%	106.05%	105.99%	100.00%	-
EY	6.72	6.25	6.15	6.24	5.95	5.95	6.31	4.28%
YoY %	7.52%	1.63%	-1.44%	4.87%	0.00%	-5.71%	-	-
Horiz. %	106.50%	99.05%	97.46%	98.89%	94.29%	94.29%	100.00%	-
DY	5.78	5.75	5.42	5.45	5.37	5.41	4.96	10.72%
YoY %	0.52%	6.09%	-0.55%	1.49%	-0.74%	9.07%	-	-
Horiz. %	116.53%	115.93%	109.27%	109.88%	108.27%	109.07%	100.00%	-
P/NAPS	2.21	1.10	2.36	2.43	2.54	2.66	2.66	-11.61%
YoY %	100.91%	-53.39%	-2.88%	-4.33%	-4.51%	0.00%	-	-
Horiz. %	83.08%	41.35%	88.72%	91.35%	95.49%	100.00%	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