[STAR] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.74%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 790,958 718,973 713,294 689,434 580,082 509,693 464,738 9.26%
PBT 203,582 203,006 177,765 164,426 120,732 96,621 86,869 15.24%
Tax -52,336 -42,553 -32,582 -24,056 -25,774 -20,242 -23,064 14.62%
NP 151,246 160,453 145,182 140,370 94,957 76,378 63,805 15.46%
-
NP to SH 151,628 160,453 145,182 140,370 94,957 76,378 63,805 15.51%
-
Tax Rate 25.71% 20.96% 18.33% 14.63% 21.35% 20.95% 26.55% -
Total Cost 639,712 558,520 568,112 549,064 485,125 433,314 400,933 8.09%
-
Net Worth 1,166,747 1,122,877 960,668 770,092 677,967 610,252 558,878 13.04%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 103,382 98,498 90,203 64,174 41,849 30,665 - -
Div Payout % 68.18% 61.39% 62.13% 45.72% 44.07% 40.15% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,166,747 1,122,877 960,668 770,092 677,967 610,252 558,878 13.04%
NOSH 738,448 738,735 338,263 320,871 313,873 306,659 151,869 30.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.12% 22.32% 20.35% 20.36% 16.37% 14.99% 13.73% -
ROE 13.00% 14.29% 15.11% 18.23% 14.01% 12.52% 11.42% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 107.11 97.32 210.87 214.86 184.81 166.21 306.01 -16.04%
EPS 20.53 21.72 42.92 43.75 30.25 24.91 42.01 -11.24%
DPS 14.00 13.33 26.67 20.00 13.33 10.00 0.00 -
NAPS 1.58 1.52 2.84 2.40 2.16 1.99 3.68 -13.13%
Adjusted Per Share Value based on latest NOSH - 320,850
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 107.09 97.35 96.58 93.35 78.54 69.01 62.92 9.26%
EPS 20.53 21.73 19.66 19.01 12.86 10.34 8.64 15.50%
DPS 14.00 13.34 12.21 8.69 5.67 4.15 0.00 -
NAPS 1.5798 1.5204 1.3007 1.0427 0.918 0.8263 0.7567 13.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.38 3.32 7.40 6.50 6.00 5.95 9.00 -
P/RPS 3.16 3.41 3.51 3.03 3.25 3.58 2.94 1.20%
P/EPS 16.46 15.29 17.24 14.86 19.83 23.89 21.42 -4.29%
EY 6.07 6.54 5.80 6.73 5.04 4.19 4.67 4.46%
DY 4.14 4.02 3.60 3.08 2.22 1.68 0.00 -
P/NAPS 2.14 2.18 2.61 2.71 2.78 2.99 2.45 -2.22%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 01/11/07 30/10/06 08/11/05 02/11/04 03/11/03 11/11/02 05/11/01 -
Price 3.38 3.36 7.20 6.40 6.10 5.95 4.38 -
P/RPS 3.16 3.45 3.41 2.98 3.30 3.58 1.43 14.12%
P/EPS 16.46 15.47 16.78 14.63 20.16 23.89 10.43 7.89%
EY 6.07 6.46 5.96 6.84 4.96 4.19 9.59 -7.33%
DY 4.14 3.97 3.70 3.13 2.19 1.68 0.00 -
P/NAPS 2.14 2.21 2.54 2.67 2.82 2.99 1.19 10.27%

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