[STAR] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

18-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -0.87%

YoY- 7.84%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	723,564	717,866	715,333	713,713	713,607	710,858	709,511	1.31%
YoY %	0.79%	0.35%	0.23%	0.01%	0.39%	0.19%	-	-
Horiz. %	101.98%	101.18%	100.82%	100.59%	100.58%	100.19%	100.00%	-
PBT	195,215	210,644	192,140	190,011	191,713	176,212	173,104	8.32%
YoY %	-7.32%	9.63%	1.12%	-0.89%	8.80%	1.80%	-	-
Horiz. %	112.77%	121.69%	111.00%	109.77%	110.75%	101.80%	100.00%	-
Tax	-34,128	-43,723	-36,022	-35,890	-36,245	-31,351	-29,247	10.80%
YoY %	21.94%	-21.38%	-0.37%	0.98%	-15.61%	-7.19%	-	-
Horiz. %	116.69%	149.50%	123.16%	122.71%	123.93%	107.19%	100.00%	-
NP	161,087	166,921	156,118	154,121	155,468	144,861	143,857	7.81%
YoY %	-3.50%	6.92%	1.30%	-0.87%	7.32%	0.70%	-	-
Horiz. %	111.98%	116.03%	108.52%	107.13%	108.07%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,087	166,921	156,118	154,121	155,468	144,861	143,857	7.81%
YoY %	-3.50%	6.92%	1.30%	-0.87%	7.32%	0.70%	-	-
Horiz. %	111.98%	116.03%	108.52%	107.13%	108.07%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.48%	20.76%	18.75%	18.89%	18.91%	17.79%	16.90%	-
YoY %	-15.80%	10.72%	-0.74%	-0.11%	6.30%	5.27%	-	-
Horiz. %	103.43%	122.84%	110.95%	111.78%	111.89%	105.27%	100.00%	-
Total Cost	562,477	550,945	559,215	559,592	558,139	565,997	565,654	-0.37%
YoY %	2.09%	-1.48%	-0.07%	0.26%	-1.39%	0.06%	-	-
Horiz. %	99.44%	97.40%	98.86%	98.93%	98.67%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,166,309	1,123,164	2,267,146	1,059,934	1,025,060	960,993	907,475	18.15%
YoY %	3.84%	-50.46%	113.90%	3.40%	6.67%	5.90%	-	-
Horiz. %	128.52%	123.77%	249.83%	116.80%	112.96%	105.90%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	147,665	143,580	143,580	135,971	135,971	130,824	130,824	8.38%
YoY %	2.85%	0.00%	5.60%	0.00%	3.93%	0.00%	-	-
Horiz. %	112.87%	109.75%	109.75%	103.93%	103.93%	100.00%	100.00%	-
Div Payout %	91.67%	86.02%	91.97%	88.22%	87.46%	90.31%	90.94%	-
YoY %	6.57%	-6.47%	4.25%	0.87%	-3.16%	-0.69%	-	-
Horiz. %	100.80%	94.59%	101.13%	97.01%	96.17%	99.31%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	1,166,309	1,123,164	2,267,146	1,059,934	1,025,060	960,993	907,475	18.15%
YoY %	3.84%	-50.46%	113.90%	3.40%	6.67%	5.90%	-	-
Horiz. %	128.52%	123.77%	249.83%	116.80%	112.96%	105.90%	100.00%	-
NOSH	738,170	738,924	738,484	358,086	348,660	338,377	331,195	70.37%
YoY %	-0.10%	0.06%	106.23%	2.70%	3.04%	2.17%	-	-
Horiz. %	222.88%	223.11%	222.98%	108.12%	105.27%	102.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	22.26%	23.25%	21.82%	21.59%	21.79%	20.38%	20.28%	-
YoY %	-4.26%	6.55%	1.07%	-0.92%	6.92%	0.49%	-	-
Horiz. %	109.76%	114.64%	107.59%	106.46%	107.45%	100.49%	100.00%	-
ROE	13.81%	14.86%	6.89%	14.54%	15.17%	15.07%	15.85%	-
YoY %	-7.07%	115.67%	-52.61%	-4.15%	0.66%	-4.92%	-	-
Horiz. %	87.13%	93.75%	43.47%	91.74%	95.71%	95.08%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	98.02	97.15	96.87	199.31	204.67	210.08	214.23	-40.53%
YoY %	0.90%	0.29%	-51.40%	-2.62%	-2.58%	-1.94%	-	-
Horiz. %	45.75%	45.35%	45.22%	93.04%	95.54%	98.06%	100.00%	-
EPS	21.82	22.59	21.14	43.04	44.59	42.81	43.44	-36.73%
YoY %	-3.41%	6.86%	-50.88%	-3.48%	4.16%	-1.45%	-	-
Horiz. %	50.23%	52.00%	48.66%	99.08%	102.65%	98.55%	100.00%	-
DPS	20.00	19.43	19.44	37.97	39.00	38.66	39.50	-36.39%
YoY %	2.93%	-0.05%	-48.80%	-2.64%	0.88%	-2.13%	-	-
Horiz. %	50.63%	49.19%	49.22%	96.13%	98.73%	97.87%	100.00%	-
NAPS	1.58	1.52	3.07	2.96	2.94	2.84	2.74	-30.65%
YoY %	3.95%	-50.49%	3.72%	0.68%	3.52%	3.65%	-	-
Horiz. %	57.66%	55.47%	112.04%	108.03%	107.30%	103.65%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 358,086
RPS	97.97	97.20	96.85	96.64	96.62	96.25	96.07	1.31%
YoY %	0.79%	0.36%	0.22%	0.02%	0.38%	0.19%	-	-
Horiz. %	101.98%	101.18%	100.81%	100.59%	100.57%	100.19%	100.00%	-
EPS	21.81	22.60	21.14	20.87	21.05	19.61	19.48	7.80%
YoY %	-3.50%	6.91%	1.29%	-0.86%	7.34%	0.67%	-	-
Horiz. %	111.96%	116.02%	108.52%	107.14%	108.06%	100.67%	100.00%	-
DPS	19.99	19.44	19.44	18.41	18.41	17.71	17.71	8.38%
YoY %	2.83%	0.00%	5.59%	0.00%	3.95%	0.00%	-	-
Horiz. %	112.87%	109.77%	109.77%	103.95%	103.95%	100.00%	100.00%	-
NAPS	1.5792	1.5207	3.0697	1.4351	1.3879	1.3012	1.2287	18.15%
YoY %	3.85%	-50.46%	113.90%	3.40%	6.66%	5.90%	-	-
Horiz. %	128.53%	123.76%	249.83%	116.80%	112.96%	105.90%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.04	3.32	3.50	7.15	7.35	7.40	6.95	-
P/RPS	3.10	3.42	3.61	3.59	3.59	3.52	3.24	-2.89%
YoY %	-9.36%	-5.26%	0.56%	0.00%	1.99%	8.64%	-	-
Horiz. %	95.68%	105.56%	111.42%	110.80%	110.80%	108.64%	100.00%	-
P/EPS	13.93	14.70	16.56	16.61	16.48	17.29	16.00	-8.79%
YoY %	-5.24%	-11.23%	-0.30%	0.79%	-4.68%	8.06%	-	-
Horiz. %	87.06%	91.88%	103.50%	103.81%	103.00%	108.06%	100.00%	-
EY	7.18	6.80	6.04	6.02	6.07	5.79	6.25	9.66%
YoY %	5.59%	12.58%	0.33%	-0.82%	4.84%	-7.36%	-	-
Horiz. %	114.88%	108.80%	96.64%	96.32%	97.12%	92.64%	100.00%	-
DY	6.58	5.85	5.56	5.31	5.31	5.22	5.68	10.27%
YoY %	12.48%	5.22%	4.71%	0.00%	1.72%	-8.10%	-	-
Horiz. %	115.85%	102.99%	97.89%	93.49%	93.49%	91.90%	100.00%	-
P/NAPS	1.92	2.18	1.14	2.42	2.50	2.61	2.54	-16.97%
YoY %	-11.93%	91.23%	-52.89%	-3.20%	-4.21%	2.76%	-	-
Horiz. %	75.59%	85.83%	44.88%	95.28%	98.43%	102.76%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	13/02/07	30/10/06	27/07/06	18/05/06	23/02/06	08/11/05	25/07/05	-
Price	3.22	3.36	3.38	7.00	7.15	7.20	7.30	-
P/RPS	3.29	3.46	3.49	3.51	3.49	3.43	3.41	-2.35%
YoY %	-4.91%	-0.86%	-0.57%	0.57%	1.75%	0.59%	-	-
Horiz. %	96.48%	101.47%	102.35%	102.93%	102.35%	100.59%	100.00%	-
P/EPS	14.76	14.87	15.99	16.26	16.03	16.82	16.81	-8.28%
YoY %	-0.74%	-7.00%	-1.66%	1.43%	-4.70%	0.06%	-	-
Horiz. %	87.80%	88.46%	95.12%	96.73%	95.36%	100.06%	100.00%	-
EY	6.78	6.72	6.25	6.15	6.24	5.95	5.95	9.06%
YoY %	0.89%	7.52%	1.63%	-1.44%	4.87%	0.00%	-	-
Horiz. %	113.95%	112.94%	105.04%	103.36%	104.87%	100.00%	100.00%	-
DY	6.21	5.78	5.75	5.42	5.45	5.37	5.41	9.60%
YoY %	7.44%	0.52%	6.09%	-0.55%	1.49%	-0.74%	-	-
Horiz. %	114.79%	106.84%	106.28%	100.18%	100.74%	99.26%	100.00%	-
P/NAPS	2.04	2.21	1.10	2.36	2.43	2.54	2.66	-16.17%
YoY %	-7.69%	100.91%	-53.39%	-2.88%	-4.33%	-4.51%	-	-
Horiz. %	76.69%	83.08%	41.35%	88.72%	91.35%	95.49%	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