[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
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 468,857 471,819 470,779 463,292 444,798 421,286 388,000 13.41%
PBT 86,328 99,220 107,657 118,940 121,451 116,587 113,332 -16.55%
Tax -18,056 -29,962 -35,654 -42,204 -45,565 -32,988 -21,677 -11.44%
NP 68,272 69,258 72,003 76,736 75,886 83,599 91,655 -17.78%
-
NP to SH 68,272 69,258 72,003 76,736 75,886 83,599 91,655 -17.78%
-
Tax Rate 20.92% 30.20% 33.12% 35.48% 37.52% 28.29% 19.13% -
Total Cost 400,585 402,561 398,776 386,556 368,912 337,687 296,345 22.18%
-
Net Worth 580,333 558,893 564,710 549,461 532,822 526,890 508,464 9.18%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 34,173 26,565 26,565 26,563 26,563 22,769 22,769 30.99%
Div Payout % 50.05% 38.36% 36.89% 34.62% 35.00% 27.24% 24.84% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 580,333 558,893 564,710 549,461 532,822 526,890 508,464 9.18%
NOSH 303,839 151,873 151,803 151,785 151,801 151,841 151,780 58.63%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.56% 14.68% 15.29% 16.56% 17.06% 19.84% 23.62% -
ROE 11.76% 12.39% 12.75% 13.97% 14.24% 15.87% 18.03% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 154.31 310.67 310.12 305.23 293.01 277.45 255.63 -28.50%
EPS 22.47 45.60 47.43 50.56 49.99 55.06 60.39 -48.17%
DPS 11.25 17.50 17.50 17.50 17.50 15.00 15.00 -17.40%
NAPS 1.91 3.68 3.72 3.62 3.51 3.47 3.35 -31.17%
Adjusted Per Share Value based on latest NOSH - 151,785
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 63.48 63.88 63.74 62.73 60.22 57.04 52.53 13.41%
EPS 9.24 9.38 9.75 10.39 10.27 11.32 12.41 -17.80%
DPS 4.63 3.60 3.60 3.60 3.60 3.08 3.08 31.12%
NAPS 0.7858 0.7567 0.7646 0.744 0.7214 0.7134 0.6885 9.18%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
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%
P/EPS 21.99 19.74 18.13 18.59 21.40 19.98 21.36 1.95%
EY 4.55 5.07 5.52 5.38 4.67 5.01 4.68 -1.85%
DY 2.28 1.94 2.03 1.86 1.64 1.36 1.16 56.71%
P/NAPS 2.59 2.45 2.31 2.60 3.05 3.17 3.85 -23.16%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
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%
P/EPS 24.25 9.60 17.71 17.31 17.50 22.70 22.52 5.04%
EY 4.12 10.41 5.65 5.78 5.71 4.40 4.44 -4.85%
DY 2.06 4.00 2.08 2.00 2.00 1.20 1.10 51.75%
P/NAPS 2.85 1.19 2.26 2.42 2.49 3.60 4.06 -20.96%

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