[STAR] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

27-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- -1.9%

YoY- 0.93%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	1,087,147	1,074,809	1,069,618	1,067,668	1,063,231	1,057,653	1,059,140	1.75%
YoY %	1.15%	0.49%	0.18%	0.42%	0.53%	-0.14%	-	-
Horiz. %	102.64%	101.48%	100.99%	100.81%	100.39%	99.86%	100.00%	-
PBT	214,310	223,233	240,403	250,531	258,535	263,685	260,224	-12.10%
YoY %	-4.00%	-7.14%	-4.04%	-3.10%	-1.95%	1.33%	-	-
Horiz. %	82.36%	85.78%	92.38%	96.28%	99.35%	101.33%	100.00%	-
Tax	-56,360	-58,611	-63,619	-65,219	-68,291	-68,019	-70,346	-13.70%
YoY %	3.84%	7.87%	2.45%	4.50%	-0.40%	3.31%	-	-
Horiz. %	80.12%	83.32%	90.44%	92.71%	97.08%	96.69%	100.00%	-
NP	157,950	164,622	176,784	185,312	190,244	195,666	189,878	-11.52%
YoY %	-4.05%	-6.88%	-4.60%	-2.59%	-2.77%	3.05%	-	-
Horiz. %	83.18%	86.70%	93.10%	97.60%	100.19%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,427	167,837	178,849	186,665	190,284	192,556	187,386	-9.43%
YoY %	-3.82%	-6.16%	-4.19%	-1.90%	-1.18%	2.76%	-	-
Horiz. %	86.15%	89.57%	95.44%	99.62%	101.55%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	26.26%	26.46%	26.03%	26.41%	25.80%	27.03%	-
YoY %	0.15%	-0.76%	1.65%	-1.44%	2.36%	-4.55%	-	-
Horiz. %	97.30%	97.15%	97.89%	96.30%	97.71%	95.45%	100.00%	-
Total Cost	929,197	910,187	892,834	882,356	872,987	861,987	869,262	4.53%
YoY %	2.09%	1.94%	1.19%	1.07%	1.28%	-0.84%	-	-
Horiz. %	106.89%	104.71%	102.71%	101.51%	100.43%	99.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,042,184	1,078,352	1,027,586	1,063,344	1,019,496	1,041,552	982,735	3.98%
YoY %	-3.35%	4.94%	-3.36%	4.30%	-2.12%	5.99%	-	-
Horiz. %	106.05%	109.73%	104.56%	108.20%	103.74%	105.99%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	132,932	132,932	132,941	132,941	132,941	132,941	144,023	-5.18%
YoY %	0.00%	-0.01%	0.00%	0.00%	0.00%	-7.69%	-	-
Horiz. %	92.30%	92.30%	92.31%	92.31%	92.31%	92.31%	100.00%	-
Div Payout %	82.35%	79.20%	74.33%	71.22%	69.87%	69.04%	76.86%	-
YoY %	3.98%	6.55%	4.37%	1.93%	1.20%	-10.17%	-	-
Horiz. %	107.14%	103.04%	96.71%	92.66%	90.91%	89.83%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	1,042,184	1,078,352	1,027,586	1,063,344	1,019,496	1,041,552	982,735	3.98%
YoY %	-3.35%	4.94%	-3.36%	4.30%	-2.12%	5.99%	-	-
Horiz. %	106.05%	109.73%	104.56%	108.20%	103.74%	105.99%	100.00%	-
NOSH	739,137	738,597	739,271	738,433	738,765	738,689	738,899	0.02%
YoY %	0.07%	-0.09%	0.11%	-0.04%	0.01%	-0.03%	-	-
Horiz. %	100.03%	99.96%	100.05%	99.94%	99.98%	99.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	14.53%	15.32%	16.53%	17.36%	17.89%	18.50%	17.93%	-
YoY %	-5.16%	-7.32%	-4.78%	-2.96%	-3.30%	3.18%	-	-
Horiz. %	81.04%	85.44%	92.19%	96.82%	99.78%	103.18%	100.00%	-
ROE	15.49%	15.56%	17.40%	17.55%	18.66%	18.49%	19.07%	-
YoY %	-0.45%	-10.57%	-0.85%	-5.95%	0.92%	-3.04%	-	-
Horiz. %	81.23%	81.59%	91.24%	92.03%	97.85%	96.96%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	147.08	145.52	144.69	144.59	143.92	143.18	143.34	1.72%
YoY %	1.07%	0.57%	0.07%	0.47%	0.52%	-0.11%	-	-
Horiz. %	102.61%	101.52%	100.94%	100.87%	100.40%	99.89%	100.00%	-
EPS	21.84	22.72	24.19	25.28	25.76	26.07	25.36	-9.45%
YoY %	-3.87%	-6.08%	-4.31%	-1.86%	-1.19%	2.80%	-	-
Horiz. %	86.12%	89.59%	95.39%	99.68%	101.58%	102.80%	100.00%	-
DPS	18.00	18.00	18.00	18.00	18.00	18.00	19.50	-5.18%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-7.69%	-	-
Horiz. %	92.31%	92.31%	92.31%	92.31%	92.31%	92.31%	100.00%	-
NAPS	1.41	1.46	1.39	1.44	1.38	1.41	1.33	3.95%
YoY %	-3.42%	5.04%	-3.47%	4.35%	-2.13%	6.02%	-	-
Horiz. %	106.02%	109.77%	104.51%	108.27%	103.76%	106.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 738,433
RPS	147.20	145.53	144.82	144.56	143.96	143.20	143.41	1.74%
YoY %	1.15%	0.49%	0.18%	0.42%	0.53%	-0.15%	-	-
Horiz. %	102.64%	101.48%	100.98%	100.80%	100.38%	99.85%	100.00%	-
EPS	21.86	22.72	24.22	25.27	25.76	26.07	25.37	-9.42%
YoY %	-3.79%	-6.19%	-4.16%	-1.90%	-1.19%	2.76%	-	-
Horiz. %	86.16%	89.55%	95.47%	99.61%	101.54%	102.76%	100.00%	-
DPS	18.00	18.00	18.00	18.00	18.00	18.00	19.50	-5.18%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-7.69%	-	-
Horiz. %	92.31%	92.31%	92.31%	92.31%	92.31%	92.31%	100.00%	-
NAPS	1.4111	1.4601	1.3913	1.4397	1.3804	1.4102	1.3306	3.98%
YoY %	-3.36%	4.95%	-3.36%	4.30%	-2.11%	5.98%	-	-
Horiz. %	106.05%	109.73%	104.56%	108.20%	103.74%	105.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	3.16	3.18	3.28	3.15	3.15	3.40	3.50	-
P/RPS	2.15	2.19	2.27	2.18	2.19	2.37	2.44	-8.06%
YoY %	-1.83%	-3.52%	4.13%	-0.46%	-7.59%	-2.87%	-	-
Horiz. %	88.11%	89.75%	93.03%	89.34%	89.75%	97.13%	100.00%	-
P/EPS	14.47	13.99	13.56	12.46	12.23	13.04	13.80	3.20%
YoY %	3.43%	3.17%	8.83%	1.88%	-6.21%	-5.51%	-	-
Horiz. %	104.86%	101.38%	98.26%	90.29%	88.62%	94.49%	100.00%	-
EY	6.91	7.15	7.38	8.02	8.18	7.67	7.25	-3.14%
YoY %	-3.36%	-3.12%	-7.98%	-1.96%	6.65%	5.79%	-	-
Horiz. %	95.31%	98.62%	101.79%	110.62%	112.83%	105.79%	100.00%	-
DY	5.70	5.66	5.49	5.71	5.71	5.29	5.57	1.54%
YoY %	0.71%	3.10%	-3.85%	0.00%	7.94%	-5.03%	-	-
Horiz. %	102.33%	101.62%	98.56%	102.51%	102.51%	94.97%	100.00%	-
P/NAPS	2.24	2.18	2.36	2.19	2.28	2.41	2.63	-10.12%
YoY %	2.75%	-7.63%	7.76%	-3.95%	-5.39%	-8.37%	-	-
Horiz. %	85.17%	82.89%	89.73%	83.27%	86.69%	91.63%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	16/08/12	23/05/12	27/02/12	23/11/11	18/08/11	26/05/11	-
Price	3.01	3.18	3.22	3.26	3.17	3.35	3.35	-
P/RPS	2.05	2.19	2.23	2.25	2.20	2.34	2.34	-8.42%
YoY %	-6.39%	-1.79%	-0.89%	2.27%	-5.98%	0.00%	-	-
Horiz. %	87.61%	93.59%	95.30%	96.15%	94.02%	100.00%	100.00%	-
P/EPS	13.78	13.99	13.31	12.90	12.31	12.85	13.21	2.84%
YoY %	-1.50%	5.11%	3.18%	4.79%	-4.20%	-2.73%	-	-
Horiz. %	104.31%	105.90%	100.76%	97.65%	93.19%	97.27%	100.00%	-
EY	7.26	7.15	7.51	7.75	8.13	7.78	7.57	-2.74%
YoY %	1.54%	-4.79%	-3.10%	-4.67%	4.50%	2.77%	-	-
Horiz. %	95.90%	94.45%	99.21%	102.38%	107.40%	102.77%	100.00%	-
DY	5.98	5.66	5.59	5.52	5.68	5.37	5.82	1.81%
YoY %	5.65%	1.25%	1.27%	-2.82%	5.77%	-7.73%	-	-
Horiz. %	102.75%	97.25%	96.05%	94.85%	97.59%	92.27%	100.00%	-
P/NAPS	2.13	2.18	2.32	2.26	2.30	2.38	2.52	-10.57%
YoY %	-2.29%	-6.03%	2.65%	-1.74%	-3.36%	-5.56%	-	-
Horiz. %	84.52%	86.51%	92.06%	89.68%	91.27%	94.44%	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