[STAR] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 973,921 831,040 805,865 723,564 713,607 692,963 605,167 8.24%
PBT 197,155 201,463 223,366 195,215 191,713 166,208 137,080 6.23%
Tax -47,522 -62,762 -54,485 -34,128 -36,245 -24,956 -16,917 18.76%
NP 149,633 138,701 168,881 161,087 155,468 141,252 120,163 3.71%
-
NP to SH 144,711 138,905 169,165 161,087 155,468 141,252 120,163 3.14%
-
Tax Rate 24.10% 31.15% 24.39% 17.48% 18.91% 15.01% 12.34% -
Total Cost 824,288 692,339 636,984 562,477 558,139 551,711 485,004 9.23%
-
Net Worth 1,255,794 1,211,080 1,218,874 1,166,976 1,025,523 823,297 712,959 9.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 155,127 155,077 155,129 147,718 139,527 113,001 78,867 11.92%
Div Payout % 107.20% 111.64% 91.70% 91.70% 89.75% 80.00% 65.63% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,255,794 1,211,080 1,218,874 1,166,976 1,025,523 823,297 712,959 9.88%
NOSH 738,702 738,463 738,711 738,592 348,817 322,861 315,468 15.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.36% 16.69% 20.96% 22.26% 21.79% 20.38% 19.86% -
ROE 11.52% 11.47% 13.88% 13.80% 15.16% 17.16% 16.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 131.84 112.54 109.09 97.97 204.58 214.63 191.83 -6.05%
EPS 19.59 18.81 22.90 21.81 44.57 43.75 38.09 -10.48%
DPS 21.00 21.00 21.00 20.00 40.00 35.00 25.00 -2.86%
NAPS 1.70 1.64 1.65 1.58 2.94 2.55 2.26 -4.63%
Adjusted Per Share Value based on latest NOSH - 738,170
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 131.87 112.52 109.11 97.97 96.62 93.83 81.94 8.24%
EPS 19.59 18.81 22.90 21.81 21.05 19.13 16.27 3.14%
DPS 21.00 21.00 21.00 20.00 18.89 15.30 10.68 11.91%
NAPS 1.7003 1.6398 1.6503 1.5801 1.3885 1.1147 0.9653 9.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.18 3.24 3.44 3.04 7.35 6.80 6.20 -
P/RPS 2.41 2.88 3.15 3.10 3.59 3.17 3.23 -4.75%
P/EPS 16.23 17.22 15.02 13.94 16.49 15.54 16.28 -0.05%
EY 6.16 5.81 6.66 7.17 6.06 6.43 6.14 0.05%
DY 6.60 6.48 6.10 6.58 5.44 5.15 4.03 8.56%
P/NAPS 1.87 1.98 2.08 1.92 2.50 2.67 2.74 -6.16%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 25/02/09 25/02/08 13/02/07 23/02/06 21/02/05 17/02/04 -
Price 3.20 3.04 3.48 3.22 7.15 7.05 6.65 -
P/RPS 2.43 2.70 3.19 3.29 3.49 3.28 3.47 -5.75%
P/EPS 16.33 16.16 15.20 14.76 16.04 16.11 17.46 -1.10%
EY 6.12 6.19 6.58 6.77 6.23 6.21 5.73 1.10%
DY 6.56 6.91 6.03 6.21 5.59 4.96 3.76 9.71%
P/NAPS 1.88 1.85 2.11 2.04 2.43 2.76 2.94 -7.17%

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