[STAR] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 12.09%

YoY- 10.52%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	879,173	825,933	790,958	718,973	713,294	689,434	580,082	7.16%
YoY %	6.45%	4.42%	10.01%	0.80%	3.46%	18.85%	-	-
Horiz. %	151.56%	142.38%	136.35%	123.94%	122.96%	118.85%	100.00%	-
PBT	159,057	236,802	203,582	203,006	177,765	164,426	120,732	4.69%
YoY %	-32.83%	16.32%	0.28%	14.20%	8.11%	36.19%	-	-
Horiz. %	131.74%	196.14%	168.62%	168.15%	147.24%	136.19%	100.00%	-
Tax	-44,088	-69,405	-52,336	-42,553	-32,582	-24,056	-25,774	9.35%
YoY %	36.48%	-32.61%	-22.99%	-30.60%	-35.44%	6.67%	-	-
Horiz. %	171.06%	269.28%	203.06%	165.10%	126.41%	93.33%	100.00%	-
NP	114,969	167,397	151,246	160,453	145,182	140,370	94,957	3.23%
YoY %	-31.32%	10.68%	-5.74%	10.52%	3.43%	47.82%	-	-
Horiz. %	121.07%	176.29%	159.28%	168.97%	152.89%	147.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,650	167,434	151,628	160,453	145,182	140,370	94,957	2.73%
YoY %	-33.32%	10.42%	-5.50%	10.52%	3.43%	47.82%	-	-
Horiz. %	117.58%	176.33%	159.68%	168.97%	152.89%	147.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.72%	29.31%	25.71%	20.96%	18.33%	14.63%	21.35%	-
YoY %	-5.42%	14.00%	22.66%	14.35%	25.29%	-31.48%	-	-
Horiz. %	129.84%	137.28%	120.42%	98.17%	85.85%	68.52%	100.00%	-
Total Cost	764,204	658,536	639,712	558,520	568,112	549,064	485,125	7.86%
YoY %	16.05%	2.94%	14.54%	-1.69%	3.47%	13.18%	-	-
Horiz. %	157.53%	135.75%	131.87%	115.13%	117.11%	113.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,188,872	1,211,439	1,166,747	1,122,877	960,668	770,092	677,967	9.80%
YoY %	-1.86%	3.83%	3.91%	16.89%	24.75%	13.59%	-	-
Horiz. %	175.36%	178.69%	172.09%	165.62%	141.70%	113.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	103,380	103,415	103,382	98,498	90,203	64,174	41,849	16.25%
YoY %	-0.03%	0.03%	4.96%	9.20%	40.56%	53.35%	-	-
Horiz. %	247.03%	247.11%	247.04%	235.37%	215.54%	153.35%	100.00%	-
Div Payout %	92.59%	61.76%	68.18%	61.39%	62.13%	45.72%	44.07%	-
YoY %	49.92%	-9.42%	11.06%	-1.19%	35.89%	3.74%	-	-
Horiz. %	210.10%	140.14%	154.71%	139.30%	140.98%	103.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,188,872	1,211,439	1,166,747	1,122,877	960,668	770,092	677,967	9.80%
YoY %	-1.86%	3.83%	3.91%	16.89%	24.75%	13.59%	-	-
Horiz. %	175.36%	178.69%	172.09%	165.62%	141.70%	113.59%	100.00%	-
NOSH	738,430	738,682	738,448	738,735	338,263	320,871	313,873	15.31%
YoY %	-0.03%	0.03%	-0.04%	118.39%	5.42%	2.23%	-	-
Horiz. %	235.26%	235.34%	235.27%	235.36%	107.77%	102.23%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	13.08%	20.27%	19.12%	22.32%	20.35%	20.36%	16.37%	-
YoY %	-35.47%	6.01%	-14.34%	9.68%	-0.05%	24.37%	-	-
Horiz. %	79.90%	123.82%	116.80%	136.35%	124.31%	124.37%	100.00%	-
ROE	9.39%	13.82%	13.00%	14.29%	15.11%	18.23%	14.01%	-
YoY %	-32.05%	6.31%	-9.03%	-5.43%	-17.11%	30.12%	-	-
Horiz. %	67.02%	98.64%	92.79%	102.00%	107.85%	130.12%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	119.06	111.81	107.11	97.32	210.87	214.86	184.81	-7.06%
YoY %	6.48%	4.39%	10.06%	-53.85%	-1.86%	16.26%	-	-
Horiz. %	64.42%	60.50%	57.96%	52.66%	114.10%	116.26%	100.00%	-
EPS	15.12	22.67	20.53	21.72	42.92	43.75	30.25	-10.90%
YoY %	-33.30%	10.42%	-5.48%	-49.39%	-1.90%	44.63%	-	-
Horiz. %	49.98%	74.94%	67.87%	71.80%	141.88%	144.63%	100.00%	-
DPS	14.00	14.00	14.00	13.33	26.67	20.00	13.33	0.81%
YoY %	0.00%	0.00%	5.03%	-50.02%	33.35%	50.04%	-	-
Horiz. %	105.03%	105.03%	105.03%	100.00%	200.08%	150.04%	100.00%	-
NAPS	1.61	1.64	1.58	1.52	2.84	2.40	2.16	-4.77%
YoY %	-1.83%	3.80%	3.95%	-46.48%	18.33%	11.11%	-	-
Horiz. %	74.54%	75.93%	73.15%	70.37%	131.48%	111.11%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 738,924
RPS	119.04	111.83	107.09	97.35	96.58	93.35	78.54	7.16%
YoY %	6.45%	4.43%	10.01%	0.80%	3.46%	18.86%	-	-
Horiz. %	151.57%	142.39%	136.35%	123.95%	122.97%	118.86%	100.00%	-
EPS	15.12	22.67	20.53	21.73	19.66	19.01	12.86	2.73%
YoY %	-33.30%	10.42%	-5.52%	10.53%	3.42%	47.82%	-	-
Horiz. %	117.57%	176.28%	159.64%	168.97%	152.88%	147.82%	100.00%	-
DPS	14.00	14.00	14.00	13.34	12.21	8.69	5.67	16.24%
YoY %	0.00%	0.00%	4.95%	9.25%	40.51%	53.26%	-	-
Horiz. %	246.91%	246.91%	246.91%	235.27%	215.34%	153.26%	100.00%	-
NAPS	1.6097	1.6403	1.5798	1.5204	1.3007	1.0427	0.918	9.80%
YoY %	-1.87%	3.83%	3.91%	16.89%	24.74%	13.58%	-	-
Horiz. %	175.35%	178.68%	172.09%	165.62%	141.69%	113.58%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.23	3.24	3.38	3.32	7.40	6.50	6.00	-
P/RPS	2.71	2.90	3.16	3.41	3.51	3.03	3.25	-2.98%
YoY %	-6.55%	-8.23%	-7.33%	-2.85%	15.84%	-6.77%	-	-
Horiz. %	83.38%	89.23%	97.23%	104.92%	108.00%	93.23%	100.00%	-
P/EPS	21.36	14.29	16.46	15.29	17.24	14.86	19.83	1.24%
YoY %	49.48%	-13.18%	7.65%	-11.31%	16.02%	-25.06%	-	-
Horiz. %	107.72%	72.06%	83.01%	77.11%	86.94%	74.94%	100.00%	-
EY	4.68	7.00	6.07	6.54	5.80	6.73	5.04	-1.22%
YoY %	-33.14%	15.32%	-7.19%	12.76%	-13.82%	33.53%	-	-
Horiz. %	92.86%	138.89%	120.44%	129.76%	115.08%	133.53%	100.00%	-
DY	4.33	4.32	4.14	4.02	3.60	3.08	2.22	11.76%
YoY %	0.23%	4.35%	2.99%	11.67%	16.88%	38.74%	-	-
Horiz. %	195.05%	194.59%	186.49%	181.08%	162.16%	138.74%	100.00%	-
P/NAPS	2.01	1.98	2.14	2.18	2.61	2.71	2.78	-5.25%
YoY %	1.52%	-7.48%	-1.83%	-16.48%	-3.69%	-2.52%	-	-
Horiz. %	72.30%	71.22%	76.98%	78.42%	93.88%	97.48%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	12/11/08	01/11/07	30/10/06	08/11/05	02/11/04	03/11/03	-
Price	3.34	3.12	3.38	3.36	7.20	6.40	6.10	-
P/RPS	2.81	2.79	3.16	3.45	3.41	2.98	3.30	-2.64%
YoY %	0.72%	-11.71%	-8.41%	1.17%	14.43%	-9.70%	-	-
Horiz. %	85.15%	84.55%	95.76%	104.55%	103.33%	90.30%	100.00%	-
P/EPS	22.09	13.76	16.46	15.47	16.78	14.63	20.16	1.53%
YoY %	60.54%	-16.40%	6.40%	-7.81%	14.70%	-27.43%	-	-
Horiz. %	109.57%	68.25%	81.65%	76.74%	83.23%	72.57%	100.00%	-
EY	4.53	7.26	6.07	6.46	5.96	6.84	4.96	-1.49%
YoY %	-37.60%	19.60%	-6.04%	8.39%	-12.87%	37.90%	-	-
Horiz. %	91.33%	146.37%	122.38%	130.24%	120.16%	137.90%	100.00%	-
DY	4.19	4.49	4.14	3.97	3.70	3.13	2.19	11.40%
YoY %	-6.68%	8.45%	4.28%	7.30%	18.21%	42.92%	-	-
Horiz. %	191.32%	205.02%	189.04%	181.28%	168.95%	142.92%	100.00%	-
P/NAPS	2.07	1.90	2.14	2.21	2.54	2.67	2.82	-5.01%
YoY %	8.95%	-11.21%	-3.17%	-12.99%	-4.87%	-5.32%	-	-
Horiz. %	73.40%	67.38%	75.89%	78.37%	90.07%	94.68%	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