[STAR] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.18%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 713,607 710,858 709,511 701,091 692,963 687,181 667,301 4.56%
PBT 191,713 176,212 173,104 169,855 166,208 169,851 165,650 10.20%
Tax -36,245 -31,351 -29,247 -26,935 -24,956 -15,628 -18,223 57.95%
NP 155,468 144,861 143,857 142,920 141,252 154,223 147,427 3.59%
-
NP to SH 155,468 144,861 143,857 142,920 141,252 154,223 147,427 3.59%
-
Tax Rate 18.91% 17.79% 16.90% 15.86% 15.01% 9.20% 11.00% -
Total Cost 558,139 565,997 565,654 558,171 551,711 532,958 519,874 4.83%
-
Net Worth 1,025,060 960,993 907,475 851,051 823,462 770,041 755,664 22.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 135,971 130,824 130,824 112,412 112,412 95,130 95,130 26.80%
Div Payout % 87.46% 90.31% 90.94% 78.65% 79.58% 61.68% 64.53% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,025,060 960,993 907,475 851,051 823,462 770,041 755,664 22.47%
NOSH 348,660 338,377 331,195 326,073 322,926 320,850 318,845 6.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.79% 20.38% 20.28% 20.39% 20.38% 22.44% 22.09% -
ROE 15.17% 15.07% 15.85% 16.79% 17.15% 20.03% 19.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 204.67 210.08 214.23 215.01 214.59 214.17 209.29 -1.47%
EPS 44.59 42.81 43.44 43.83 43.74 48.07 46.24 -2.38%
DPS 39.00 38.66 39.50 34.47 35.00 30.00 30.00 19.05%
NAPS 2.94 2.84 2.74 2.61 2.55 2.40 2.37 15.40%
Adjusted Per Share Value based on latest NOSH - 326,073
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.62 96.25 96.07 94.93 93.83 93.04 90.35 4.56%
EPS 21.05 19.61 19.48 19.35 19.13 20.88 19.96 3.59%
DPS 18.41 17.71 17.71 15.22 15.22 12.88 12.88 26.80%
NAPS 1.3879 1.3012 1.2287 1.1523 1.115 1.0426 1.0232 22.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.35 7.40 6.95 6.80 6.80 6.50 6.50 -
P/RPS 3.59 3.52 3.24 3.16 3.17 3.03 3.11 10.01%
P/EPS 16.48 17.29 16.00 15.51 15.55 13.52 14.06 11.13%
EY 6.07 5.79 6.25 6.45 6.43 7.39 7.11 -9.98%
DY 5.31 5.22 5.68 5.07 5.15 4.62 4.62 9.69%
P/NAPS 2.50 2.61 2.54 2.61 2.67 2.71 2.74 -5.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 -
Price 7.15 7.20 7.30 6.95 7.05 6.40 6.40 -
P/RPS 3.49 3.43 3.41 3.23 3.29 2.99 3.06 9.13%
P/EPS 16.03 16.82 16.81 15.86 16.12 13.31 13.84 10.25%
EY 6.24 5.95 5.95 6.31 6.20 7.51 7.22 -9.24%
DY 5.45 5.37 5.41 4.96 4.96 4.69 4.69 10.50%
P/NAPS 2.43 2.54 2.66 2.66 2.76 2.67 2.70 -6.76%

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