[STAR] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

08-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 2.36%

YoY- 3.43%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	825,933	790,958	718,973	713,294	689,434	580,082	509,693	8.36%
YoY %	4.42%	10.01%	0.80%	3.46%	18.85%	13.81%	-	-
Horiz. %	162.05%	155.18%	141.06%	139.95%	135.26%	113.81%	100.00%	-
PBT	236,802	203,582	203,006	177,765	164,426	120,732	96,621	16.09%
YoY %	16.32%	0.28%	14.20%	8.11%	36.19%	24.95%	-	-
Horiz. %	245.08%	210.70%	210.11%	183.98%	170.18%	124.95%	100.00%	-
Tax	-69,405	-52,336	-42,553	-32,582	-24,056	-25,774	-20,242	22.77%
YoY %	-32.61%	-22.99%	-30.60%	-35.44%	6.67%	-27.33%	-	-
Horiz. %	342.88%	258.55%	210.22%	160.96%	118.84%	127.33%	100.00%	-
NP	167,397	151,246	160,453	145,182	140,370	94,957	76,378	13.95%
YoY %	10.68%	-5.74%	10.52%	3.43%	47.82%	24.33%	-	-
Horiz. %	219.17%	198.02%	210.08%	190.08%	183.78%	124.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,434	151,628	160,453	145,182	140,370	94,957	76,378	13.96%
YoY %	10.42%	-5.50%	10.52%	3.43%	47.82%	24.33%	-	-
Horiz. %	219.22%	198.52%	210.08%	190.08%	183.78%	124.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.31%	25.71%	20.96%	18.33%	14.63%	21.35%	20.95%	-
YoY %	14.00%	22.66%	14.35%	25.29%	-31.48%	1.91%	-	-
Horiz. %	139.90%	122.72%	100.05%	87.49%	69.83%	101.91%	100.00%	-
Total Cost	658,536	639,712	558,520	568,112	549,064	485,125	433,314	7.21%
YoY %	2.94%	14.54%	-1.69%	3.47%	13.18%	11.96%	-	-
Horiz. %	151.98%	147.63%	128.89%	131.11%	126.71%	111.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,211,439	1,166,747	1,122,877	960,668	770,092	677,967	610,252	12.09%
YoY %	3.83%	3.91%	16.89%	24.75%	13.59%	11.10%	-	-
Horiz. %	198.51%	191.19%	184.00%	157.42%	126.19%	111.10%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	103,415	103,382	98,498	90,203	64,174	41,849	30,665	22.43%
YoY %	0.03%	4.96%	9.20%	40.56%	53.35%	36.47%	-	-
Horiz. %	337.24%	337.13%	321.21%	294.16%	209.27%	136.47%	100.00%	-
Div Payout %	61.76%	68.18%	61.39%	62.13%	45.72%	44.07%	40.15%	-
YoY %	-9.42%	11.06%	-1.19%	35.89%	3.74%	9.76%	-	-
Horiz. %	153.82%	169.81%	152.90%	154.74%	113.87%	109.76%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	1,211,439	1,166,747	1,122,877	960,668	770,092	677,967	610,252	12.09%
YoY %	3.83%	3.91%	16.89%	24.75%	13.59%	11.10%	-	-
Horiz. %	198.51%	191.19%	184.00%	157.42%	126.19%	111.10%	100.00%	-
NOSH	738,682	738,448	738,735	338,263	320,871	313,873	306,659	15.76%
YoY %	0.03%	-0.04%	118.39%	5.42%	2.23%	2.35%	-	-
Horiz. %	240.88%	240.80%	240.90%	110.31%	104.63%	102.35%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	20.27%	19.12%	22.32%	20.35%	20.36%	16.37%	14.99%	-
YoY %	6.01%	-14.34%	9.68%	-0.05%	24.37%	9.21%	-	-
Horiz. %	135.22%	127.55%	148.90%	135.76%	135.82%	109.21%	100.00%	-
ROE	13.82%	13.00%	14.29%	15.11%	18.23%	14.01%	12.52%	-
YoY %	6.31%	-9.03%	-5.43%	-17.11%	30.12%	11.90%	-	-
Horiz. %	110.38%	103.83%	114.14%	120.69%	145.61%	111.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	111.81	107.11	97.32	210.87	214.86	184.81	166.21	-6.38%
YoY %	4.39%	10.06%	-53.85%	-1.86%	16.26%	11.19%	-	-
Horiz. %	67.27%	64.44%	58.55%	126.87%	129.27%	111.19%	100.00%	-
EPS	22.67	20.53	21.72	42.92	43.75	30.25	24.91	-1.55%
YoY %	10.42%	-5.48%	-49.39%	-1.90%	44.63%	21.44%	-	-
Horiz. %	91.01%	82.42%	87.19%	172.30%	175.63%	121.44%	100.00%	-
DPS	14.00	14.00	13.33	26.67	20.00	13.33	10.00	5.76%
YoY %	0.00%	5.03%	-50.02%	33.35%	50.04%	33.30%	-	-
Horiz. %	140.00%	140.00%	133.30%	266.70%	200.00%	133.30%	100.00%	-
NAPS	1.64	1.58	1.52	2.84	2.40	2.16	1.99	-3.16%
YoY %	3.80%	3.95%	-46.48%	18.33%	11.11%	8.54%	-	-
Horiz. %	82.41%	79.40%	76.38%	142.71%	120.60%	108.54%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 338,377
RPS	111.83	107.09	97.35	96.58	93.35	78.54	69.01	8.37%
YoY %	4.43%	10.01%	0.80%	3.46%	18.86%	13.81%	-	-
Horiz. %	162.05%	155.18%	141.07%	139.95%	135.27%	113.81%	100.00%	-
EPS	22.67	20.53	21.73	19.66	19.01	12.86	10.34	13.96%
YoY %	10.42%	-5.52%	10.53%	3.42%	47.82%	24.37%	-	-
Horiz. %	219.25%	198.55%	210.15%	190.14%	183.85%	124.37%	100.00%	-
DPS	14.00	14.00	13.34	12.21	8.69	5.67	4.15	22.44%
YoY %	0.00%	4.95%	9.25%	40.51%	53.26%	36.63%	-	-
Horiz. %	337.35%	337.35%	321.45%	294.22%	209.40%	136.63%	100.00%	-
NAPS	1.6403	1.5798	1.5204	1.3007	1.0427	0.918	0.8263	12.09%
YoY %	3.83%	3.91%	16.89%	24.74%	13.58%	11.10%	-	-
Horiz. %	198.51%	191.19%	184.00%	157.41%	126.19%	111.10%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	3.24	3.38	3.32	7.40	6.50	6.00	5.95	-
P/RPS	2.90	3.16	3.41	3.51	3.03	3.25	3.58	-3.44%
YoY %	-8.23%	-7.33%	-2.85%	15.84%	-6.77%	-9.22%	-	-
Horiz. %	81.01%	88.27%	95.25%	98.04%	84.64%	90.78%	100.00%	-
P/EPS	14.29	16.46	15.29	17.24	14.86	19.83	23.89	-8.20%
YoY %	-13.18%	7.65%	-11.31%	16.02%	-25.06%	-16.99%	-	-
Horiz. %	59.82%	68.90%	64.00%	72.16%	62.20%	83.01%	100.00%	-
EY	7.00	6.07	6.54	5.80	6.73	5.04	4.19	8.92%
YoY %	15.32%	-7.19%	12.76%	-13.82%	33.53%	20.29%	-	-
Horiz. %	167.06%	144.87%	156.09%	138.42%	160.62%	120.29%	100.00%	-
DY	4.32	4.14	4.02	3.60	3.08	2.22	1.68	17.03%
YoY %	4.35%	2.99%	11.67%	16.88%	38.74%	32.14%	-	-
Horiz. %	257.14%	246.43%	239.29%	214.29%	183.33%	132.14%	100.00%	-
P/NAPS	1.98	2.14	2.18	2.61	2.71	2.78	2.99	-6.63%
YoY %	-7.48%	-1.83%	-16.48%	-3.69%	-2.52%	-7.02%	-	-
Horiz. %	66.22%	71.57%	72.91%	87.29%	90.64%	92.98%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	12/11/08	01/11/07	30/10/06	08/11/05	02/11/04	03/11/03	11/11/02	-
Price	3.12	3.38	3.36	7.20	6.40	6.10	5.95	-
P/RPS	2.79	3.16	3.45	3.41	2.98	3.30	3.58	-4.06%
YoY %	-11.71%	-8.41%	1.17%	14.43%	-9.70%	-7.82%	-	-
Horiz. %	77.93%	88.27%	96.37%	95.25%	83.24%	92.18%	100.00%	-
P/EPS	13.76	16.46	15.47	16.78	14.63	20.16	23.89	-8.77%
YoY %	-16.40%	6.40%	-7.81%	14.70%	-27.43%	-15.61%	-	-
Horiz. %	57.60%	68.90%	64.76%	70.24%	61.24%	84.39%	100.00%	-
EY	7.26	6.07	6.46	5.96	6.84	4.96	4.19	9.58%
YoY %	19.60%	-6.04%	8.39%	-12.87%	37.90%	18.38%	-	-
Horiz. %	173.27%	144.87%	154.18%	142.24%	163.25%	118.38%	100.00%	-
DY	4.49	4.14	3.97	3.70	3.13	2.19	1.68	17.78%
YoY %	8.45%	4.28%	7.30%	18.21%	42.92%	30.36%	-	-
Horiz. %	267.26%	246.43%	236.31%	220.24%	186.31%	130.36%	100.00%	-
P/NAPS	1.90	2.14	2.21	2.54	2.67	2.82	2.99	-7.27%
YoY %	-11.21%	-3.17%	-12.99%	-4.87%	-5.32%	-5.69%	-	-
Horiz. %	63.55%	71.57%	73.91%	84.95%	89.30%	94.31%	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