[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
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,079,332 1,084,679 1,023,161 973,921 870,970 830,127 807,658 21.30%
PBT 261,498 250,183 225,204 197,155 143,154 152,905 167,742 34.41%
Tax -64,545 -62,826 -54,823 -47,522 -43,774 -48,052 -53,976 12.64%
NP 196,953 187,357 170,381 149,633 99,380 104,853 113,766 44.13%
-
NP to SH 191,860 181,495 164,272 144,711 97,067 103,546 114,648 40.91%
-
Tax Rate 24.68% 25.11% 24.34% 24.10% 30.58% 31.43% 32.18% -
Total Cost 882,379 897,322 852,780 824,288 771,590 725,274 693,892 17.35%
-
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%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 155,072 155,072 155,046 155,046 155,289 155,289 155,334 -0.11%
Div Payout % 80.83% 85.44% 94.38% 107.14% 159.98% 149.97% 135.49% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
NOSH 738,453 738,702 738,769 738,181 737,850 738,449 739,433 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.25% 17.27% 16.65% 15.36% 11.41% 12.63% 14.09% -
ROE 15.28% 14.28% 13.40% 11.53% 8.17% 8.50% 9.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 146.16 146.84 138.50 131.94 118.04 112.41 109.23 21.40%
EPS 25.98 24.57 22.24 19.60 13.16 14.02 15.50 41.05%
DPS 21.00 21.00 21.00 21.00 21.00 21.00 21.00 0.00%
NAPS 1.70 1.72 1.66 1.70 1.61 1.65 1.58 4.99%
Adjusted Per Share Value based on latest NOSH - 738,181
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 146.14 146.86 138.53 131.87 117.93 112.40 109.36 21.30%
EPS 25.98 24.57 22.24 19.59 13.14 14.02 15.52 40.93%
DPS 21.00 21.00 20.99 20.99 21.03 21.03 21.03 -0.09%
NAPS 1.6997 1.7203 1.6605 1.6991 1.6084 1.6497 1.5819 4.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 13.86 14.04 15.29 16.22 24.55 22.11 21.15 -24.53%
EY 7.22 7.12 6.54 6.16 4.07 4.52 4.73 32.53%
DY 5.83 6.09 6.18 6.60 6.50 6.77 6.40 -6.02%
P/NAPS 2.12 2.01 2.05 1.87 2.01 1.88 2.08 1.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 13.39 14.49 14.84 16.32 25.39 23.11 20.64 -25.04%
EY 7.47 6.90 6.74 6.13 3.94 4.33 4.85 33.33%
DY 6.03 5.90 6.36 6.56 6.29 6.48 6.56 -5.45%
P/NAPS 2.05 2.07 1.99 1.88 2.07 1.96 2.03 0.65%

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