[STAR] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.46%
YoY- -35.31%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 973,921 870,970 830,127 807,658 831,040 832,096 839,691 10.36%
PBT 197,155 143,154 152,905 167,742 201,463 248,281 249,118 -14.40%
Tax -47,522 -43,774 -48,052 -53,976 -62,762 -67,287 -64,378 -18.27%
NP 149,633 99,380 104,853 113,766 138,701 180,994 184,740 -13.07%
-
NP to SH 144,711 97,067 103,546 114,648 138,905 181,020 184,716 -14.97%
-
Tax Rate 24.10% 30.58% 31.43% 32.18% 31.15% 27.10% 25.84% -
Total Cost 824,288 771,590 725,274 693,892 692,339 651,102 654,951 16.51%
-
Net Worth 1,254,909 1,187,939 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 0.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 155,046 155,289 155,289 155,334 155,334 155,100 155,100 -0.02%
Div Payout % 107.14% 159.98% 149.97% 135.49% 111.83% 85.68% 83.97% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,254,909 1,187,939 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 0.33%
NOSH 738,181 737,850 738,449 739,433 740,500 738,979 738,873 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.36% 11.41% 12.63% 14.09% 16.69% 21.75% 22.00% -
ROE 11.53% 8.17% 8.50% 9.81% 11.44% 14.94% 14.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.94 118.04 112.41 109.23 112.23 112.60 113.64 10.43%
EPS 19.60 13.16 14.02 15.50 18.76 24.50 25.00 -14.93%
DPS 21.00 21.00 21.00 21.00 21.00 21.00 21.00 0.00%
NAPS 1.70 1.61 1.65 1.58 1.64 1.64 1.69 0.39%
Adjusted Per Share Value based on latest NOSH - 739,433
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.87 117.93 112.40 109.36 112.52 112.66 113.69 10.36%
EPS 19.59 13.14 14.02 15.52 18.81 24.51 25.01 -14.98%
DPS 20.99 21.03 21.03 21.03 21.03 21.00 21.00 -0.03%
NAPS 1.6991 1.6084 1.6497 1.5819 1.6443 1.6409 1.6907 0.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.18 3.23 3.10 3.28 3.24 3.24 3.50 -
P/RPS 2.41 2.74 2.76 3.00 2.89 2.88 3.08 -15.04%
P/EPS 16.22 24.55 22.11 21.15 17.27 13.23 14.00 10.28%
EY 6.16 4.07 4.52 4.73 5.79 7.56 7.14 -9.34%
DY 6.60 6.50 6.77 6.40 6.48 6.48 6.00 6.54%
P/NAPS 1.87 2.01 1.88 2.08 1.98 1.98 2.07 -6.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 -
Price 3.20 3.34 3.24 3.20 3.04 3.12 3.32 -
P/RPS 2.43 2.83 2.88 2.93 2.71 2.77 2.92 -11.49%
P/EPS 16.32 25.39 23.11 20.64 16.21 12.74 13.28 14.68%
EY 6.13 3.94 4.33 4.85 6.17 7.85 7.53 -12.78%
DY 6.56 6.29 6.48 6.56 6.91 6.73 6.33 2.40%
P/NAPS 1.88 2.07 1.96 2.03 1.85 1.90 1.96 -2.73%

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