[STAR] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 10.6%
YoY- 63.88%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 692,963 687,181 667,301 634,034 605,167 574,142 547,304 16.95%
PBT 166,208 169,851 165,650 150,374 137,080 120,959 107,077 33.88%
Tax -24,956 -15,628 -18,223 -17,469 -16,917 -29,456 -25,998 -2.67%
NP 141,252 154,223 147,427 132,905 120,163 91,503 81,079 44.54%
-
NP to SH 141,252 154,223 147,427 132,905 120,163 91,503 81,079 44.54%
-
Tax Rate 15.01% 9.20% 11.00% 11.62% 12.34% 24.35% 24.28% -
Total Cost 551,711 532,958 519,874 501,129 485,004 482,639 466,225 11.82%
-
Net Worth 823,462 770,041 755,664 716,651 737,944 678,028 661,463 15.64%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 112,412 95,130 95,130 78,505 78,505 69,795 69,795 37.20%
Div Payout % 79.58% 61.68% 64.53% 59.07% 65.33% 76.28% 86.08% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 823,462 770,041 755,664 716,651 737,944 678,028 661,463 15.64%
NOSH 322,926 320,850 318,845 317,102 315,360 313,902 312,011 2.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.38% 22.44% 22.09% 20.96% 19.86% 15.94% 14.81% -
ROE 17.15% 20.03% 19.51% 18.55% 16.28% 13.50% 12.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 214.59 214.17 209.29 199.95 191.90 182.90 175.41 14.31%
EPS 43.74 48.07 46.24 41.91 38.10 29.15 25.99 41.26%
DPS 35.00 30.00 30.00 25.00 25.00 22.50 22.50 34.07%
NAPS 2.55 2.40 2.37 2.26 2.34 2.16 2.12 13.03%
Adjusted Per Share Value based on latest NOSH - 317,102
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.83 93.04 90.35 85.85 81.94 77.74 74.10 16.96%
EPS 19.13 20.88 19.96 18.00 16.27 12.39 10.98 44.54%
DPS 15.22 12.88 12.88 10.63 10.63 9.45 9.45 37.20%
NAPS 1.115 1.0426 1.0232 0.9703 0.9992 0.918 0.8956 15.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.80 6.50 6.50 6.40 6.20 6.00 6.20 -
P/RPS 3.17 3.03 3.11 3.20 3.23 3.28 3.53 -6.88%
P/EPS 15.55 13.52 14.06 15.27 16.27 20.58 23.86 -24.73%
EY 6.43 7.39 7.11 6.55 6.15 4.86 4.19 32.87%
DY 5.15 4.62 4.62 3.91 4.03 3.75 3.63 26.12%
P/NAPS 2.67 2.71 2.74 2.83 2.65 2.78 2.92 -5.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 -
Price 7.05 6.40 6.40 6.40 6.65 6.10 6.30 -
P/RPS 3.29 2.99 3.06 3.20 3.47 3.34 3.59 -5.62%
P/EPS 16.12 13.31 13.84 15.27 17.45 20.93 24.24 -23.71%
EY 6.20 7.51 7.22 6.55 5.73 4.78 4.12 31.15%
DY 4.96 4.69 4.69 3.91 3.76 3.69 3.57 24.38%
P/NAPS 2.76 2.67 2.70 2.83 2.84 2.82 2.97 -4.75%

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