[STAR] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 4.77%

YoY- 8.12%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	831,040	832,096	839,691	826,018	805,865	777,553	751,415	6.91%
YoY %	-0.13%	-0.90%	1.66%	2.50%	3.64%	3.48%	-	-
Horiz. %	110.60%	110.74%	111.75%	109.93%	107.25%	103.48%	100.00%	-
PBT	201,463	248,281	249,118	235,944	223,366	195,647	203,176	-0.56%
YoY %	-18.86%	-0.34%	5.58%	5.63%	14.17%	-3.71%	-	-
Horiz. %	99.16%	122.20%	122.61%	116.13%	109.94%	96.29%	100.00%	-
Tax	-62,762	-67,287	-64,378	-58,986	-54,485	-41,465	-43,023	28.47%
YoY %	6.72%	-4.52%	-9.14%	-8.26%	-31.40%	3.62%	-	-
Horiz. %	145.88%	156.40%	149.64%	137.10%	126.64%	96.38%	100.00%	-
NP	138,701	180,994	184,740	176,958	168,881	154,182	160,153	-9.10%
YoY %	-23.37%	-2.03%	4.40%	4.78%	9.53%	-3.73%	-	-
Horiz. %	86.61%	113.01%	115.35%	110.49%	105.45%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,905	181,020	184,716	177,236	169,165	154,468	160,449	-9.12%
YoY %	-23.27%	-2.00%	4.22%	4.77%	9.51%	-3.73%	-	-
Horiz. %	86.57%	112.82%	115.12%	110.46%	105.43%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.15%	27.10%	25.84%	25.00%	24.39%	21.19%	21.18%	-
YoY %	14.94%	4.88%	3.36%	2.50%	15.10%	0.05%	-	-
Horiz. %	147.07%	127.95%	122.00%	118.04%	115.16%	100.05%	100.00%	-
Total Cost	692,339	651,102	654,951	649,060	636,984	623,371	591,262	11.04%
YoY %	6.33%	-0.59%	0.91%	1.90%	2.18%	5.43%	-	-
Horiz. %	117.10%	110.12%	110.77%	109.78%	107.73%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,214,420	1,211,925	1,248,697	1,195,903	1,218,143	1,167,617	1,181,635	1.83%
YoY %	0.21%	-2.94%	4.41%	-1.83%	4.33%	-1.19%	-	-
Horiz. %	102.77%	102.56%	105.68%	101.21%	103.09%	98.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	155,334	155,100	155,100	155,063	155,063	151,361	151,361	1.73%
YoY %	0.15%	0.00%	0.02%	0.00%	2.45%	0.00%	-	-
Horiz. %	102.62%	102.47%	102.47%	102.45%	102.45%	100.00%	100.00%	-
Div Payout %	111.83%	85.68%	83.97%	87.49%	91.66%	97.99%	94.34%	-
YoY %	30.52%	2.04%	-4.02%	-4.55%	-6.46%	3.87%	-	-
Horiz. %	118.54%	90.82%	89.01%	92.74%	97.16%	103.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,214,420	1,211,925	1,248,697	1,195,903	1,218,143	1,167,617	1,181,635	1.83%
YoY %	0.21%	-2.94%	4.41%	-1.83%	4.33%	-1.19%	-	-
Horiz. %	102.77%	102.56%	105.68%	101.21%	103.09%	98.81%	100.00%	-
NOSH	740,500	738,979	738,873	738,211	738,268	738,998	738,522	0.17%
YoY %	0.21%	0.01%	0.09%	-0.01%	-0.10%	0.06%	-	-
Horiz. %	100.27%	100.06%	100.05%	99.96%	99.97%	100.06%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	16.69%	21.75%	22.00%	21.42%	20.96%	19.83%	21.31%	-
YoY %	-23.26%	-1.14%	2.71%	2.19%	5.70%	-6.95%	-	-
Horiz. %	78.32%	102.06%	103.24%	100.52%	98.36%	93.05%	100.00%	-
ROE	11.44%	14.94%	14.79%	14.82%	13.89%	13.23%	13.58%	-
YoY %	-23.43%	1.01%	-0.20%	6.70%	4.99%	-2.58%	-	-
Horiz. %	84.24%	110.01%	108.91%	109.13%	102.28%	97.42%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	112.23	112.60	113.64	111.89	109.16	105.22	101.75	6.72%
YoY %	-0.33%	-0.92%	1.56%	2.50%	3.74%	3.41%	-	-
Horiz. %	110.30%	110.66%	111.69%	109.97%	107.28%	103.41%	100.00%	-
EPS	18.76	24.50	25.00	24.01	22.91	20.90	21.73	-9.29%
YoY %	-23.43%	-2.00%	4.12%	4.80%	9.62%	-3.82%	-	-
Horiz. %	86.33%	112.75%	115.05%	110.49%	105.43%	96.18%	100.00%	-
DPS	21.00	21.00	21.00	21.00	21.00	20.50	20.50	1.61%
YoY %	0.00%	0.00%	0.00%	0.00%	2.44%	0.00%	-	-
Horiz. %	102.44%	102.44%	102.44%	102.44%	102.44%	100.00%	100.00%	-
NAPS	1.64	1.64	1.69	1.62	1.65	1.58	1.60	1.65%
YoY %	0.00%	-2.96%	4.32%	-1.82%	4.43%	-1.25%	-	-
Horiz. %	102.50%	102.50%	105.62%	101.25%	103.12%	98.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,211
RPS	112.52	112.66	113.69	111.84	109.11	105.28	101.74	6.91%
YoY %	-0.12%	-0.91%	1.65%	2.50%	3.64%	3.48%	-	-
Horiz. %	110.60%	110.73%	111.75%	109.93%	107.24%	103.48%	100.00%	-
EPS	18.81	24.51	25.01	24.00	22.90	20.91	21.72	-9.10%
YoY %	-23.26%	-2.00%	4.21%	4.80%	9.52%	-3.73%	-	-
Horiz. %	86.60%	112.85%	115.15%	110.50%	105.43%	96.27%	100.00%	-
DPS	21.03	21.00	21.00	21.00	21.00	20.49	20.49	1.74%
YoY %	0.14%	0.00%	0.00%	0.00%	2.49%	0.00%	-	-
Horiz. %	102.64%	102.49%	102.49%	102.49%	102.49%	100.00%	100.00%	-
NAPS	1.6443	1.6409	1.6907	1.6192	1.6493	1.5809	1.5999	1.83%
YoY %	0.21%	-2.95%	4.42%	-1.83%	4.33%	-1.19%	-	-
Horiz. %	102.78%	102.56%	105.68%	101.21%	103.09%	98.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.24	3.24	3.50	3.42	3.44	3.38	3.46	-
P/RPS	2.89	2.88	3.08	3.06	3.15	3.21	3.40	-10.22%
YoY %	0.35%	-6.49%	0.65%	-2.86%	-1.87%	-5.59%	-	-
Horiz. %	85.00%	84.71%	90.59%	90.00%	92.65%	94.41%	100.00%	-
P/EPS	17.27	13.23	14.00	14.24	15.01	16.17	15.93	5.50%
YoY %	30.54%	-5.50%	-1.69%	-5.13%	-7.17%	1.51%	-	-
Horiz. %	108.41%	83.05%	87.88%	89.39%	94.22%	101.51%	100.00%	-
EY	5.79	7.56	7.14	7.02	6.66	6.18	6.28	-5.24%
YoY %	-23.41%	5.88%	1.71%	5.41%	7.77%	-1.59%	-	-
Horiz. %	92.20%	120.38%	113.69%	111.78%	106.05%	98.41%	100.00%	-
DY	6.48	6.48	6.00	6.14	6.10	6.07	5.92	6.18%
YoY %	0.00%	8.00%	-2.28%	0.66%	0.49%	2.53%	-	-
Horiz. %	109.46%	109.46%	101.35%	103.72%	103.04%	102.53%	100.00%	-
P/NAPS	1.98	1.98	2.07	2.11	2.08	2.14	2.16	-5.61%
YoY %	0.00%	-4.35%	-1.90%	1.44%	-2.80%	-0.93%	-	-
Horiz. %	91.67%	91.67%	95.83%	97.69%	96.30%	99.07%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	12/11/08	30/07/08	23/05/08	25/02/08	01/11/07	26/07/07	-
Price	3.04	3.12	3.32	3.48	3.48	3.38	3.48	-
P/RPS	2.71	2.77	2.92	3.11	3.19	3.21	3.42	-14.30%
YoY %	-2.17%	-5.14%	-6.11%	-2.51%	-0.62%	-6.14%	-	-
Horiz. %	79.24%	80.99%	85.38%	90.94%	93.27%	93.86%	100.00%	-
P/EPS	16.21	12.74	13.28	14.49	15.19	16.17	16.02	0.78%
YoY %	27.24%	-4.07%	-8.35%	-4.61%	-6.06%	0.94%	-	-
Horiz. %	101.19%	79.53%	82.90%	90.45%	94.82%	100.94%	100.00%	-
EY	6.17	7.85	7.53	6.90	6.58	6.18	6.24	-0.74%
YoY %	-21.40%	4.25%	9.13%	4.86%	6.47%	-0.96%	-	-
Horiz. %	98.88%	125.80%	120.67%	110.58%	105.45%	99.04%	100.00%	-
DY	6.91	6.73	6.33	6.03	6.03	6.07	5.89	11.18%
YoY %	2.67%	6.32%	4.98%	0.00%	-0.66%	3.06%	-	-
Horiz. %	117.32%	114.26%	107.47%	102.38%	102.38%	103.06%	100.00%	-
P/NAPS	1.85	1.90	1.96	2.15	2.11	2.14	2.18	-10.32%
YoY %	-2.63%	-3.06%	-8.84%	1.90%	-1.40%	-1.83%	-	-
Horiz. %	84.86%	87.16%	89.91%	98.62%	96.79%	98.17%	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