[STAR] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

11-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 49.08%

YoY- 4.18%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	1,079,332	1,084,679	1,023,161	973,921	870,970	830,127	807,658	21.30%
YoY %	-0.49%	6.01%	5.06%	11.82%	4.92%	2.78%	-	-
Horiz. %	133.64%	134.30%	126.68%	120.59%	107.84%	102.78%	100.00%	-
PBT	261,498	250,183	225,204	197,155	143,154	152,905	167,742	34.41%
YoY %	4.52%	11.09%	14.23%	37.72%	-6.38%	-8.85%	-	-
Horiz. %	155.89%	149.15%	134.26%	117.53%	85.34%	91.15%	100.00%	-
Tax	-64,545	-62,826	-54,823	-47,522	-43,774	-48,052	-53,976	12.64%
YoY %	-2.74%	-14.60%	-15.36%	-8.56%	8.90%	10.98%	-	-
Horiz. %	119.58%	116.40%	101.57%	88.04%	81.10%	89.02%	100.00%	-
NP	196,953	187,357	170,381	149,633	99,380	104,853	113,766	44.13%
YoY %	5.12%	9.96%	13.87%	50.57%	-5.22%	-7.83%	-	-
Horiz. %	173.12%	164.69%	149.76%	131.53%	87.35%	92.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,860	181,495	164,272	144,711	97,067	103,546	114,648	40.91%
YoY %	5.71%	10.48%	13.52%	49.08%	-6.26%	-9.68%	-	-
Horiz. %	167.35%	158.31%	143.28%	126.22%	84.67%	90.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	25.11%	24.34%	24.10%	30.58%	31.43%	32.18%	-
YoY %	-1.71%	3.16%	1.00%	-21.19%	-2.70%	-2.33%	-	-
Horiz. %	76.69%	78.03%	75.64%	74.89%	95.03%	97.67%	100.00%	-
Total Cost	882,379	897,322	852,780	824,288	771,590	725,274	693,892	17.35%
YoY %	-1.67%	5.22%	3.46%	6.83%	6.39%	4.52%	-	-
Horiz. %	127.16%	129.32%	122.90%	118.79%	111.20%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,371	1,270,567	1,226,357	1,254,909	1,187,939	1,218,441	1,168,304	4.90%
YoY %	-1.20%	3.60%	-2.28%	5.64%	-2.50%	4.29%	-	-
Horiz. %	107.45%	108.75%	104.97%	107.41%	101.68%	104.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	155,072	155,072	155,046	155,046	155,289	155,289	155,334	-0.11%
YoY %	0.00%	0.02%	0.00%	-0.16%	0.00%	-0.03%	-	-
Horiz. %	99.83%	99.83%	99.81%	99.81%	99.97%	99.97%	100.00%	-
Div Payout %	80.83%	85.44%	94.38%	107.14%	159.98%	149.97%	135.49%	-
YoY %	-5.40%	-9.47%	-11.91%	-33.03%	6.67%	10.69%	-	-
Horiz. %	59.66%	63.06%	69.66%	79.08%	118.08%	110.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,255,371	1,270,567	1,226,357	1,254,909	1,187,939	1,218,441	1,168,304	4.90%
YoY %	-1.20%	3.60%	-2.28%	5.64%	-2.50%	4.29%	-	-
Horiz. %	107.45%	108.75%	104.97%	107.41%	101.68%	104.29%	100.00%	-
NOSH	738,453	738,702	738,769	738,181	737,850	738,449	739,433	-0.08%
YoY %	-0.03%	-0.01%	0.08%	0.04%	-0.08%	-0.13%	-	-
Horiz. %	99.87%	99.90%	99.91%	99.83%	99.79%	99.87%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	18.25%	17.27%	16.65%	15.36%	11.41%	12.63%	14.09%	-
YoY %	5.67%	3.72%	8.40%	34.62%	-9.66%	-10.36%	-	-
Horiz. %	129.52%	122.57%	118.17%	109.01%	80.98%	89.64%	100.00%	-
ROE	15.28%	14.28%	13.40%	11.53%	8.17%	8.50%	9.81%	-
YoY %	7.00%	6.57%	16.22%	41.13%	-3.88%	-13.35%	-	-
Horiz. %	155.76%	145.57%	136.60%	117.53%	83.28%	86.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	146.16	146.84	138.50	131.94	118.04	112.41	109.23	21.40%
YoY %	-0.46%	6.02%	4.97%	11.78%	5.01%	2.91%	-	-
Horiz. %	133.81%	134.43%	126.80%	120.79%	108.07%	102.91%	100.00%	-
EPS	25.98	24.57	22.24	19.60	13.16	14.02	15.50	41.05%
YoY %	5.74%	10.48%	13.47%	48.94%	-6.13%	-9.55%	-	-
Horiz. %	167.61%	158.52%	143.48%	126.45%	84.90%	90.45%	100.00%	-
DPS	21.00	21.00	21.00	21.00	21.00	21.00	21.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.70	1.72	1.66	1.70	1.61	1.65	1.58	4.99%
YoY %	-1.16%	3.61%	-2.35%	5.59%	-2.42%	4.43%	-	-
Horiz. %	107.59%	108.86%	105.06%	107.59%	101.90%	104.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 738,181
RPS	146.14	146.86	138.53	131.87	117.93	112.40	109.36	21.30%
YoY %	-0.49%	6.01%	5.05%	11.82%	4.92%	2.78%	-	-
Horiz. %	133.63%	134.29%	126.67%	120.58%	107.84%	102.78%	100.00%	-
EPS	25.98	24.57	22.24	19.59	13.14	14.02	15.52	40.93%
YoY %	5.74%	10.48%	13.53%	49.09%	-6.28%	-9.66%	-	-
Horiz. %	167.40%	158.31%	143.30%	126.22%	84.66%	90.34%	100.00%	-
DPS	21.00	21.00	20.99	20.99	21.03	21.03	21.03	-0.09%
YoY %	0.00%	0.05%	0.00%	-0.19%	0.00%	0.00%	-	-
Horiz. %	99.86%	99.86%	99.81%	99.81%	100.00%	100.00%	100.00%	-
NAPS	1.6997	1.7203	1.6605	1.6991	1.6084	1.6497	1.5819	4.90%
YoY %	-1.20%	3.60%	-2.27%	5.64%	-2.50%	4.29%	-	-
Horiz. %	107.45%	108.75%	104.97%	107.41%	101.68%	104.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.60	3.45	3.40	3.18	3.23	3.10	3.28	-
P/RPS	2.46	2.35	2.45	2.41	2.74	2.76	3.00	-12.38%
YoY %	4.68%	-4.08%	1.66%	-12.04%	-0.72%	-8.00%	-	-
Horiz. %	82.00%	78.33%	81.67%	80.33%	91.33%	92.00%	100.00%	-
P/EPS	13.86	14.04	15.29	16.22	24.55	22.11	21.15	-24.53%
YoY %	-1.28%	-8.18%	-5.73%	-33.93%	11.04%	4.54%	-	-
Horiz. %	65.53%	66.38%	72.29%	76.69%	116.08%	104.54%	100.00%	-
EY	7.22	7.12	6.54	6.16	4.07	4.52	4.73	32.53%
YoY %	1.40%	8.87%	6.17%	51.35%	-9.96%	-4.44%	-	-
Horiz. %	152.64%	150.53%	138.27%	130.23%	86.05%	95.56%	100.00%	-
DY	5.83	6.09	6.18	6.60	6.50	6.77	6.40	-6.02%
YoY %	-4.27%	-1.46%	-6.36%	1.54%	-3.99%	5.78%	-	-
Horiz. %	91.09%	95.16%	96.56%	103.12%	101.56%	105.78%	100.00%	-
P/NAPS	2.12	2.01	2.05	1.87	2.01	1.88	2.08	1.27%
YoY %	5.47%	-1.95%	9.63%	-6.97%	6.91%	-9.62%	-	-
Horiz. %	101.92%	96.63%	98.56%	89.90%	96.63%	90.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	17/08/10	24/05/10	11/02/10	05/11/09	30/07/09	26/05/09	-
Price	3.48	3.56	3.30	3.20	3.34	3.24	3.20	-
P/RPS	2.38	2.42	2.38	2.43	2.83	2.88	2.93	-12.93%
YoY %	-1.65%	1.68%	-2.06%	-14.13%	-1.74%	-1.71%	-	-
Horiz. %	81.23%	82.59%	81.23%	82.94%	96.59%	98.29%	100.00%	-
P/EPS	13.39	14.49	14.84	16.32	25.39	23.11	20.64	-25.04%
YoY %	-7.59%	-2.36%	-9.07%	-35.72%	9.87%	11.97%	-	-
Horiz. %	64.87%	70.20%	71.90%	79.07%	123.01%	111.97%	100.00%	-
EY	7.47	6.90	6.74	6.13	3.94	4.33	4.85	33.33%
YoY %	8.26%	2.37%	9.95%	55.58%	-9.01%	-10.72%	-	-
Horiz. %	154.02%	142.27%	138.97%	126.39%	81.24%	89.28%	100.00%	-
DY	6.03	5.90	6.36	6.56	6.29	6.48	6.56	-5.45%
YoY %	2.20%	-7.23%	-3.05%	4.29%	-2.93%	-1.22%	-	-
Horiz. %	91.92%	89.94%	96.95%	100.00%	95.88%	98.78%	100.00%	-
P/NAPS	2.05	2.07	1.99	1.88	2.07	1.96	2.03	0.65%
YoY %	-0.97%	4.02%	5.85%	-9.18%	5.61%	-3.45%	-	-
Horiz. %	100.99%	101.97%	98.03%	92.61%	101.97%	96.55%	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