[STAR] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

03-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 1.12%

YoY- -18.37%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	468,857	471,819	470,779	463,292	444,798	421,286	388,000	13.41%
YoY %	-0.63%	0.22%	1.62%	4.16%	5.58%	8.58%	-	-
Horiz. %	120.84%	121.60%	121.33%	119.41%	114.64%	108.58%	100.00%	-
PBT	86,328	99,220	107,657	118,940	121,451	116,587	113,332	-16.55%
YoY %	-12.99%	-7.84%	-9.49%	-2.07%	4.17%	2.87%	-	-
Horiz. %	76.17%	87.55%	94.99%	104.95%	107.16%	102.87%	100.00%	-
Tax	-18,056	-29,962	-35,654	-42,204	-45,565	-32,988	-21,677	-11.44%
YoY %	39.74%	15.96%	15.52%	7.38%	-38.13%	-52.18%	-	-
Horiz. %	83.30%	138.22%	164.48%	194.69%	210.20%	152.18%	100.00%	-
NP	68,272	69,258	72,003	76,736	75,886	83,599	91,655	-17.78%
YoY %	-1.42%	-3.81%	-6.17%	1.12%	-9.23%	-8.79%	-	-
Horiz. %	74.49%	75.56%	78.56%	83.72%	82.80%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,272	69,258	72,003	76,736	75,886	83,599	91,655	-17.78%
YoY %	-1.42%	-3.81%	-6.17%	1.12%	-9.23%	-8.79%	-	-
Horiz. %	74.49%	75.56%	78.56%	83.72%	82.80%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.92%	30.20%	33.12%	35.48%	37.52%	28.29%	19.13%	-
YoY %	-30.73%	-8.82%	-6.65%	-5.44%	32.63%	47.88%	-	-
Horiz. %	109.36%	157.87%	173.13%	185.47%	196.13%	147.88%	100.00%	-
Total Cost	400,585	402,561	398,776	386,556	368,912	337,687	296,345	22.18%
YoY %	-0.49%	0.95%	3.16%	4.78%	9.25%	13.95%	-	-
Horiz. %	135.18%	135.84%	134.56%	130.44%	124.49%	113.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,333	558,893	564,710	549,461	532,822	526,890	508,464	9.18%
YoY %	3.84%	-1.03%	2.78%	3.12%	1.13%	3.62%	-	-
Horiz. %	114.13%	109.92%	111.06%	108.06%	104.79%	103.62%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	34,173	26,565	26,565	26,563	26,563	22,769	22,769	30.99%
YoY %	28.64%	0.00%	0.01%	0.00%	16.66%	0.00%	-	-
Horiz. %	150.09%	116.67%	116.67%	116.66%	116.66%	100.00%	100.00%	-
Div Payout %	50.05%	38.36%	36.89%	34.62%	35.00%	27.24%	24.84%	-
YoY %	30.47%	3.98%	6.56%	-1.09%	28.49%	9.66%	-	-
Horiz. %	201.49%	154.43%	148.51%	139.37%	140.90%	109.66%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	580,333	558,893	564,710	549,461	532,822	526,890	508,464	9.18%
YoY %	3.84%	-1.03%	2.78%	3.12%	1.13%	3.62%	-	-
Horiz. %	114.13%	109.92%	111.06%	108.06%	104.79%	103.62%	100.00%	-
NOSH	303,839	151,873	151,803	151,785	151,801	151,841	151,780	58.63%
YoY %	100.06%	0.05%	0.01%	-0.01%	-0.03%	0.04%	-	-
Horiz. %	200.18%	100.06%	100.02%	100.00%	100.01%	100.04%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	14.56%	14.68%	15.29%	16.56%	17.06%	19.84%	23.62%	-
YoY %	-0.82%	-3.99%	-7.67%	-2.93%	-14.01%	-16.00%	-	-
Horiz. %	61.64%	62.15%	64.73%	70.11%	72.23%	84.00%	100.00%	-
ROE	11.76%	12.39%	12.75%	13.97%	14.24%	15.87%	18.03%	-
YoY %	-5.08%	-2.82%	-8.73%	-1.90%	-10.27%	-11.98%	-	-
Horiz. %	65.22%	68.72%	70.72%	77.48%	78.98%	88.02%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	154.31	310.67	310.12	305.23	293.01	277.45	255.63	-28.50%
YoY %	-50.33%	0.18%	1.60%	4.17%	5.61%	8.54%	-	-
Horiz. %	60.36%	121.53%	121.32%	119.40%	114.62%	108.54%	100.00%	-
EPS	22.47	45.60	47.43	50.56	49.99	55.06	60.39	-48.17%
YoY %	-50.72%	-3.86%	-6.19%	1.14%	-9.21%	-8.83%	-	-
Horiz. %	37.21%	75.51%	78.54%	83.72%	82.78%	91.17%	100.00%	-
DPS	11.25	17.50	17.50	17.50	17.50	15.00	15.00	-17.40%
YoY %	-35.71%	0.00%	0.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	75.00%	116.67%	116.67%	116.67%	116.67%	100.00%	100.00%	-
NAPS	1.91	3.68	3.72	3.62	3.51	3.47	3.35	-31.17%
YoY %	-48.10%	-1.08%	2.76%	3.13%	1.15%	3.58%	-	-
Horiz. %	57.01%	109.85%	111.04%	108.06%	104.78%	103.58%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 151,785
RPS	63.48	63.88	63.74	62.73	60.22	57.04	52.53	13.41%
YoY %	-0.63%	0.22%	1.61%	4.17%	5.58%	8.59%	-	-
Horiz. %	120.85%	121.61%	121.34%	119.42%	114.64%	108.59%	100.00%	-
EPS	9.24	9.38	9.75	10.39	10.27	11.32	12.41	-17.80%
YoY %	-1.49%	-3.79%	-6.16%	1.17%	-9.28%	-8.78%	-	-
Horiz. %	74.46%	75.58%	78.57%	83.72%	82.76%	91.22%	100.00%	-
DPS	4.63	3.60	3.60	3.60	3.60	3.08	3.08	31.12%
YoY %	28.61%	0.00%	0.00%	0.00%	16.88%	0.00%	-	-
Horiz. %	150.32%	116.88%	116.88%	116.88%	116.88%	100.00%	100.00%	-
NAPS	0.7858	0.7567	0.7646	0.744	0.7214	0.7134	0.6885	9.18%
YoY %	3.85%	-1.03%	2.77%	3.13%	1.12%	3.62%	-	-
Horiz. %	114.13%	109.91%	111.05%	108.06%	104.78%	103.62%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	4.94	9.00	8.60	9.40	10.70	11.00	12.90	-
P/RPS	3.20	2.90	2.77	3.08	3.65	3.96	5.05	-26.16%
YoY %	10.34%	4.69%	-10.06%	-15.62%	-7.83%	-21.58%	-	-
Horiz. %	63.37%	57.43%	54.85%	60.99%	72.28%	78.42%	100.00%	-
P/EPS	21.99	19.74	18.13	18.59	21.40	19.98	21.36	1.95%
YoY %	11.40%	8.88%	-2.47%	-13.13%	7.11%	-6.46%	-	-
Horiz. %	102.95%	92.42%	84.88%	87.03%	100.19%	93.54%	100.00%	-
EY	4.55	5.07	5.52	5.38	4.67	5.01	4.68	-1.85%
YoY %	-10.26%	-8.15%	2.60%	15.20%	-6.79%	7.05%	-	-
Horiz. %	97.22%	108.33%	117.95%	114.96%	99.79%	107.05%	100.00%	-
DY	2.28	1.94	2.03	1.86	1.64	1.36	1.16	56.71%
YoY %	17.53%	-4.43%	9.14%	13.41%	20.59%	17.24%	-	-
Horiz. %	196.55%	167.24%	175.00%	160.34%	141.38%	117.24%	100.00%	-
P/NAPS	2.59	2.45	2.31	2.60	3.05	3.17	3.85	-23.16%
YoY %	5.71%	6.06%	-11.15%	-14.75%	-3.79%	-17.66%	-	-
Horiz. %	67.27%	63.64%	60.00%	67.53%	79.22%	82.34%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/02/02	05/11/01	27/07/01	03/05/01	07/03/01	23/10/00	01/08/00	-
Price	5.45	4.38	8.40	8.75	8.75	12.50	13.60	-
P/RPS	3.53	1.41	2.71	2.87	2.99	4.51	5.32	-23.86%
YoY %	150.35%	-47.97%	-5.57%	-4.01%	-33.70%	-15.23%	-	-
Horiz. %	66.35%	26.50%	50.94%	53.95%	56.20%	84.77%	100.00%	-
P/EPS	24.25	9.60	17.71	17.31	17.50	22.70	22.52	5.04%
YoY %	152.60%	-45.79%	2.31%	-1.09%	-22.91%	0.80%	-	-
Horiz. %	107.68%	42.63%	78.64%	76.87%	77.71%	100.80%	100.00%	-
EY	4.12	10.41	5.65	5.78	5.71	4.40	4.44	-4.85%
YoY %	-60.42%	84.25%	-2.25%	1.23%	29.77%	-0.90%	-	-
Horiz. %	92.79%	234.46%	127.25%	130.18%	128.60%	99.10%	100.00%	-
DY	2.06	4.00	2.08	2.00	2.00	1.20	1.10	51.75%
YoY %	-48.50%	92.31%	4.00%	0.00%	66.67%	9.09%	-	-
Horiz. %	187.27%	363.64%	189.09%	181.82%	181.82%	109.09%	100.00%	-
P/NAPS	2.85	1.19	2.26	2.42	2.49	3.60	4.06	-20.96%
YoY %	139.50%	-47.35%	-6.61%	-2.81%	-30.83%	-11.33%	-	-
Horiz. %	70.20%	29.31%	55.67%	59.61%	61.33%	88.67%	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