[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

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	713,607	710,858	709,511	701,091	692,963	687,181	667,301	4.56%
YoY %	0.39%	0.19%	1.20%	1.17%	0.84%	2.98%	-	-
Horiz. %	106.94%	106.53%	106.33%	105.06%	103.85%	102.98%	100.00%	-
PBT	191,713	176,212	173,104	169,855	166,208	169,851	165,650	10.20%
YoY %	8.80%	1.80%	1.91%	2.19%	-2.14%	2.54%	-	-
Horiz. %	115.73%	106.38%	104.50%	102.54%	100.34%	102.54%	100.00%	-
Tax	-36,245	-31,351	-29,247	-26,935	-24,956	-15,628	-18,223	57.95%
YoY %	-15.61%	-7.19%	-8.58%	-7.93%	-59.69%	14.24%	-	-
Horiz. %	198.90%	172.04%	160.49%	147.81%	136.95%	85.76%	100.00%	-
NP	155,468	144,861	143,857	142,920	141,252	154,223	147,427	3.59%
YoY %	7.32%	0.70%	0.66%	1.18%	-8.41%	4.61%	-	-
Horiz. %	105.45%	98.26%	97.58%	96.94%	95.81%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,468	144,861	143,857	142,920	141,252	154,223	147,427	3.59%
YoY %	7.32%	0.70%	0.66%	1.18%	-8.41%	4.61%	-	-
Horiz. %	105.45%	98.26%	97.58%	96.94%	95.81%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.91%	17.79%	16.90%	15.86%	15.01%	9.20%	11.00%	-
YoY %	6.30%	5.27%	6.56%	5.66%	63.15%	-16.36%	-	-
Horiz. %	171.91%	161.73%	153.64%	144.18%	136.45%	83.64%	100.00%	-
Total Cost	558,139	565,997	565,654	558,171	551,711	532,958	519,874	4.83%
YoY %	-1.39%	0.06%	1.34%	1.17%	3.52%	2.52%	-	-
Horiz. %	107.36%	108.87%	108.81%	107.37%	106.12%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,025,060	960,993	907,475	851,051	823,462	770,041	755,664	22.47%
YoY %	6.67%	5.90%	6.63%	3.35%	6.94%	1.90%	-	-
Horiz. %	135.65%	127.17%	120.09%	112.62%	108.97%	101.90%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	135,971	130,824	130,824	112,412	112,412	95,130	95,130	26.80%
YoY %	3.93%	0.00%	16.38%	0.00%	18.17%	0.00%	-	-
Horiz. %	142.93%	137.52%	137.52%	118.17%	118.17%	100.00%	100.00%	-
Div Payout %	87.46%	90.31%	90.94%	78.65%	79.58%	61.68%	64.53%	-
YoY %	-3.16%	-0.69%	15.63%	-1.17%	29.02%	-4.42%	-	-
Horiz. %	135.53%	139.95%	140.93%	121.88%	123.32%	95.58%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	1,025,060	960,993	907,475	851,051	823,462	770,041	755,664	22.47%
YoY %	6.67%	5.90%	6.63%	3.35%	6.94%	1.90%	-	-
Horiz. %	135.65%	127.17%	120.09%	112.62%	108.97%	101.90%	100.00%	-
NOSH	348,660	338,377	331,195	326,073	322,926	320,850	318,845	6.12%
YoY %	3.04%	2.17%	1.57%	0.97%	0.65%	0.63%	-	-
Horiz. %	109.35%	106.13%	103.87%	102.27%	101.28%	100.63%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	21.79%	20.38%	20.28%	20.39%	20.38%	22.44%	22.09%	-
YoY %	6.92%	0.49%	-0.54%	0.05%	-9.18%	1.58%	-	-
Horiz. %	98.64%	92.26%	91.81%	92.30%	92.26%	101.58%	100.00%	-
ROE	15.17%	15.07%	15.85%	16.79%	17.15%	20.03%	19.51%	-
YoY %	0.66%	-4.92%	-5.60%	-2.10%	-14.38%	2.67%	-	-
Horiz. %	77.75%	77.24%	81.24%	86.06%	87.90%	102.67%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	204.67	210.08	214.23	215.01	214.59	214.17	209.29	-1.47%
YoY %	-2.58%	-1.94%	-0.36%	0.20%	0.20%	2.33%	-	-
Horiz. %	97.79%	100.38%	102.36%	102.73%	102.53%	102.33%	100.00%	-
EPS	44.59	42.81	43.44	43.83	43.74	48.07	46.24	-2.38%
YoY %	4.16%	-1.45%	-0.89%	0.21%	-9.01%	3.96%	-	-
Horiz. %	96.43%	92.58%	93.94%	94.79%	94.59%	103.96%	100.00%	-
DPS	39.00	38.66	39.50	34.47	35.00	30.00	30.00	19.05%
YoY %	0.88%	-2.13%	14.59%	-1.51%	16.67%	0.00%	-	-
Horiz. %	130.00%	128.87%	131.67%	114.90%	116.67%	100.00%	100.00%	-
NAPS	2.94	2.84	2.74	2.61	2.55	2.40	2.37	15.40%
YoY %	3.52%	3.65%	4.98%	2.35%	6.25%	1.27%	-	-
Horiz. %	124.05%	119.83%	115.61%	110.13%	107.59%	101.27%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 326,073
RPS	96.62	96.25	96.07	94.93	93.83	93.04	90.35	4.56%
YoY %	0.38%	0.19%	1.20%	1.17%	0.85%	2.98%	-	-
Horiz. %	106.94%	106.53%	106.33%	105.07%	103.85%	102.98%	100.00%	-
EPS	21.05	19.61	19.48	19.35	19.13	20.88	19.96	3.59%
YoY %	7.34%	0.67%	0.67%	1.15%	-8.38%	4.61%	-	-
Horiz. %	105.46%	98.25%	97.60%	96.94%	95.84%	104.61%	100.00%	-
DPS	18.41	17.71	17.71	15.22	15.22	12.88	12.88	26.80%
YoY %	3.95%	0.00%	16.36%	0.00%	18.17%	0.00%	-	-
Horiz. %	142.93%	137.50%	137.50%	118.17%	118.17%	100.00%	100.00%	-
NAPS	1.3879	1.3012	1.2287	1.1523	1.115	1.0426	1.0232	22.46%
YoY %	6.66%	5.90%	6.63%	3.35%	6.94%	1.90%	-	-
Horiz. %	135.64%	127.17%	120.08%	112.62%	108.97%	101.90%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	1.99%	8.64%	2.53%	-0.32%	4.62%	-2.57%	-	-
Horiz. %	115.43%	113.18%	104.18%	101.61%	101.93%	97.43%	100.00%	-
P/EPS	16.48	17.29	16.00	15.51	15.55	13.52	14.06	11.13%
YoY %	-4.68%	8.06%	3.16%	-0.26%	15.01%	-3.84%	-	-
Horiz. %	117.21%	122.97%	113.80%	110.31%	110.60%	96.16%	100.00%	-
EY	6.07	5.79	6.25	6.45	6.43	7.39	7.11	-9.98%
YoY %	4.84%	-7.36%	-3.10%	0.31%	-12.99%	3.94%	-	-
Horiz. %	85.37%	81.43%	87.90%	90.72%	90.44%	103.94%	100.00%	-
DY	5.31	5.22	5.68	5.07	5.15	4.62	4.62	9.69%
YoY %	1.72%	-8.10%	12.03%	-1.55%	11.47%	0.00%	-	-
Horiz. %	114.94%	112.99%	122.94%	109.74%	111.47%	100.00%	100.00%	-
P/NAPS	2.50	2.61	2.54	2.61	2.67	2.71	2.74	-5.91%
YoY %	-4.21%	2.76%	-2.68%	-2.25%	-1.48%	-1.09%	-	-
Horiz. %	91.24%	95.26%	92.70%	95.26%	97.45%	98.91%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	1.75%	0.59%	5.57%	-1.82%	10.03%	-2.29%	-	-
Horiz. %	114.05%	112.09%	111.44%	105.56%	107.52%	97.71%	100.00%	-
P/EPS	16.03	16.82	16.81	15.86	16.12	13.31	13.84	10.25%
YoY %	-4.70%	0.06%	5.99%	-1.61%	21.11%	-3.83%	-	-
Horiz. %	115.82%	121.53%	121.46%	114.60%	116.47%	96.17%	100.00%	-
EY	6.24	5.95	5.95	6.31	6.20	7.51	7.22	-9.24%
YoY %	4.87%	0.00%	-5.71%	1.77%	-17.44%	4.02%	-	-
Horiz. %	86.43%	82.41%	82.41%	87.40%	85.87%	104.02%	100.00%	-
DY	5.45	5.37	5.41	4.96	4.96	4.69	4.69	10.50%
YoY %	1.49%	-0.74%	9.07%	0.00%	5.76%	0.00%	-	-
Horiz. %	116.20%	114.50%	115.35%	105.76%	105.76%	100.00%	100.00%	-
P/NAPS	2.43	2.54	2.66	2.66	2.76	2.67	2.70	-6.76%
YoY %	-4.33%	-4.51%	0.00%	-3.62%	3.37%	-1.11%	-	-
Horiz. %	90.00%	94.07%	98.52%	98.52%	102.22%	98.89%	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