[STAR] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 39.96%

YoY- -40.89%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,058,842	1,044,560	1,052,654	831,138	832,964	765,312	709,610	6.89%
YoY %	1.37%	-0.77%	26.65%	-0.22%	8.84%	7.85%	-	-
Horiz. %	149.21%	147.20%	148.34%	117.13%	117.38%	107.85%	100.00%	-
PBT	206,696	261,292	251,536	145,480	242,596	191,092	175,170	2.79%
YoY %	-20.89%	3.88%	72.90%	-40.03%	26.95%	9.09%	-	-
Horiz. %	118.00%	149.16%	143.60%	83.05%	138.49%	109.09%	100.00%	-
Tax	-56,336	-69,552	-70,792	-40,184	-69,604	-49,818	-32,028	9.85%
YoY %	19.00%	1.75%	-76.17%	42.27%	-39.72%	-55.55%	-	-
Horiz. %	175.90%	217.16%	221.03%	125.47%	217.32%	155.55%	100.00%	-
NP	150,360	191,740	180,744	105,296	172,992	141,274	143,142	0.82%
YoY %	-21.58%	6.08%	71.65%	-39.13%	22.45%	-1.30%	-	-
Horiz. %	105.04%	133.95%	126.27%	73.56%	120.85%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,392	191,048	175,818	102,250	172,968	141,866	143,142	1.15%
YoY %	-19.71%	8.66%	71.95%	-40.89%	21.92%	-0.89%	-	-
Horiz. %	107.16%	133.47%	122.83%	71.43%	120.84%	99.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	26.62%	28.14%	27.62%	28.69%	26.07%	18.28%	-
YoY %	2.40%	-5.40%	1.88%	-3.73%	10.05%	42.61%	-	-
Horiz. %	149.12%	145.62%	153.94%	151.09%	156.95%	142.61%	100.00%	-
Total Cost	908,482	852,820	871,910	725,842	659,972	624,038	566,468	8.18%
YoY %	6.53%	-2.19%	20.12%	9.98%	5.76%	10.16%	-	-
Horiz. %	160.38%	150.55%	153.92%	128.13%	116.51%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,078,768	1,040,872	1,270,617	1,219,020	1,248,146	1,182,216	2,267,522	-11.63%
YoY %	3.64%	-18.08%	4.23%	-2.33%	5.58%	-47.86%	-	-
Horiz. %	47.57%	45.90%	56.04%	53.76%	55.04%	52.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	132,998	132,877	155,133	155,148	155,095	155,165	147,721	-1.73%
YoY %	0.09%	-14.35%	-0.01%	0.03%	-0.05%	5.04%	-	-
Horiz. %	90.03%	89.95%	105.02%	105.03%	104.99%	105.04%	100.00%	-
Div Payout %	86.71%	69.55%	88.24%	151.73%	89.67%	109.37%	103.20%	-
YoY %	24.67%	-21.18%	-41.84%	69.21%	-18.01%	5.98%	-	-
Horiz. %	84.02%	67.39%	85.50%	147.03%	86.89%	105.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,078,768	1,040,872	1,270,617	1,219,020	1,248,146	1,182,216	2,267,522	-11.63%
YoY %	3.64%	-18.08%	4.23%	-2.33%	5.58%	-47.86%	-	-
Horiz. %	47.57%	45.90%	56.04%	53.76%	55.04%	52.14%	100.00%	-
NOSH	738,882	738,207	738,731	738,800	738,548	738,885	738,606	0.00%
YoY %	0.09%	-0.07%	-0.01%	0.03%	-0.05%	0.04%	-	-
Horiz. %	100.04%	99.95%	100.02%	100.03%	99.99%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	14.20%	18.36%	17.17%	12.67%	20.77%	18.46%	20.17%	-
YoY %	-22.66%	6.93%	35.52%	-39.00%	12.51%	-8.48%	-	-
Horiz. %	70.40%	91.03%	85.13%	62.82%	102.97%	91.52%	100.00%	-
ROE	14.22%	18.35%	13.84%	8.39%	13.86%	12.00%	6.31%	-
YoY %	-22.51%	32.59%	64.96%	-39.47%	15.50%	90.17%	-	-
Horiz. %	225.36%	290.81%	219.33%	132.96%	219.65%	190.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	143.30	141.50	142.49	112.50	112.78	103.58	96.07	6.88%
YoY %	1.27%	-0.69%	26.66%	-0.25%	8.88%	7.82%	-	-
Horiz. %	149.16%	147.29%	148.32%	117.10%	117.39%	107.82%	100.00%	-
EPS	20.76	25.88	23.80	13.84	23.42	19.20	19.38	1.15%
YoY %	-19.78%	8.74%	71.97%	-40.91%	21.98%	-0.93%	-	-
Horiz. %	107.12%	133.54%	122.81%	71.41%	120.85%	99.07%	100.00%	-
DPS	18.00	18.00	21.00	21.00	21.00	21.00	20.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.46	1.41	1.72	1.65	1.69	1.60	3.07	-11.64%
YoY %	3.55%	-18.02%	4.24%	-2.37%	5.62%	-47.88%	-	-
Horiz. %	47.56%	45.93%	56.03%	53.75%	55.05%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,449
RPS	143.37	141.43	142.53	112.53	112.78	103.62	96.08	6.89%
YoY %	1.37%	-0.77%	26.66%	-0.22%	8.84%	7.85%	-	-
Horiz. %	149.22%	147.20%	148.35%	117.12%	117.38%	107.85%	100.00%	-
EPS	20.77	25.87	23.81	13.84	23.42	19.21	19.38	1.16%
YoY %	-19.71%	8.65%	72.04%	-40.91%	21.92%	-0.88%	-	-
Horiz. %	107.17%	133.49%	122.86%	71.41%	120.85%	99.12%	100.00%	-
DPS	18.01	17.99	21.00	21.01	21.00	21.01	20.00	-1.73%
YoY %	0.11%	-14.33%	-0.05%	0.05%	-0.05%	5.05%	-	-
Horiz. %	90.05%	89.95%	105.00%	105.05%	105.00%	105.05%	100.00%	-
NAPS	1.4606	1.4093	1.7204	1.6505	1.69	1.6007	3.0702	-11.63%
YoY %	3.64%	-18.08%	4.24%	-2.34%	5.58%	-47.86%	-	-
Horiz. %	47.57%	45.90%	56.04%	53.76%	55.05%	52.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.18	3.40	3.45	3.10	3.50	3.46	3.50	-
P/RPS	2.22	2.40	2.42	2.76	3.10	3.34	3.64	-7.90%
YoY %	-7.50%	-0.83%	-12.32%	-10.97%	-7.19%	-8.24%	-	-
Horiz. %	60.99%	65.93%	66.48%	75.82%	85.16%	91.76%	100.00%	-
P/EPS	15.32	13.14	14.50	22.40	14.94	18.02	18.06	-2.70%
YoY %	16.59%	-9.38%	-35.27%	49.93%	-17.09%	-0.22%	-	-
Horiz. %	84.83%	72.76%	80.29%	124.03%	82.72%	99.78%	100.00%	-
EY	6.53	7.61	6.90	4.46	6.69	5.55	5.54	2.77%
YoY %	-14.19%	10.29%	54.71%	-33.33%	20.54%	0.18%	-	-
Horiz. %	117.87%	137.36%	124.55%	80.51%	120.76%	100.18%	100.00%	-
DY	5.66	5.29	6.09	6.77	6.00	6.07	5.71	-0.14%
YoY %	6.99%	-13.14%	-10.04%	12.83%	-1.15%	6.30%	-	-
Horiz. %	99.12%	92.64%	106.65%	118.56%	105.08%	106.30%	100.00%	-
P/NAPS	2.18	2.41	2.01	1.88	2.07	2.16	1.14	11.39%
YoY %	-9.54%	19.90%	6.91%	-9.18%	-4.17%	89.47%	-	-
Horiz. %	191.23%	211.40%	176.32%	164.91%	181.58%	189.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	18/08/11	17/08/10	30/07/09	30/07/08	26/07/07	27/07/06	-
Price	3.18	3.35	3.56	3.24	3.32	3.48	3.38	-
P/RPS	2.22	2.37	2.50	2.88	2.94	3.36	3.52	-7.38%
YoY %	-6.33%	-5.20%	-13.19%	-2.04%	-12.50%	-4.55%	-	-
Horiz. %	63.07%	67.33%	71.02%	81.82%	83.52%	95.45%	100.00%	-
P/EPS	15.32	12.94	14.96	23.41	14.18	18.12	17.44	-2.13%
YoY %	18.39%	-13.50%	-36.10%	65.09%	-21.74%	3.90%	-	-
Horiz. %	87.84%	74.20%	85.78%	134.23%	81.31%	103.90%	100.00%	-
EY	6.53	7.73	6.69	4.27	7.05	5.52	5.73	2.20%
YoY %	-15.52%	15.55%	56.67%	-39.43%	27.72%	-3.66%	-	-
Horiz. %	113.96%	134.90%	116.75%	74.52%	123.04%	96.34%	100.00%	-
DY	5.66	5.37	5.90	6.48	6.33	6.03	5.92	-0.74%
YoY %	5.40%	-8.98%	-8.95%	2.37%	4.98%	1.86%	-	-
Horiz. %	95.61%	90.71%	99.66%	109.46%	106.93%	101.86%	100.00%	-
P/NAPS	2.18	2.38	2.07	1.96	1.96	2.18	1.10	12.06%
YoY %	-8.40%	14.98%	5.61%	0.00%	-10.09%	98.18%	-	-
Horiz. %	198.18%	216.36%	188.18%	178.18%	178.18%	198.18%	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