[STAR] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 9.19%

YoY- -33.32%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	1,047,734	1,021,762	1,019,721	879,173	825,933	790,958	718,973	6.47%
YoY %	2.54%	0.20%	15.99%	6.45%	4.42%	10.01%	-	-
Horiz. %	145.73%	142.11%	141.83%	122.28%	114.88%	110.01%	100.00%	-
PBT	196,190	244,485	244,848	159,057	236,802	203,582	203,006	-0.56%
YoY %	-19.75%	-0.15%	53.94%	-32.83%	16.32%	0.28%	-	-
Horiz. %	96.64%	120.43%	120.61%	78.35%	116.65%	100.28%	100.00%	-
Tax	-54,509	-66,321	-66,785	-44,088	-69,405	-52,336	-42,553	4.20%
YoY %	17.81%	0.69%	-51.48%	36.48%	-32.61%	-22.99%	-	-
Horiz. %	128.10%	155.86%	156.95%	103.61%	163.10%	122.99%	100.00%	-
NP	141,681	178,164	178,062	114,969	167,397	151,246	160,453	-2.05%
YoY %	-20.48%	0.06%	54.88%	-31.32%	10.68%	-5.74%	-	-
Horiz. %	88.30%	111.04%	110.97%	71.65%	104.33%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,989	181,640	174,516	111,650	167,434	151,628	160,453	-1.33%
YoY %	-18.53%	4.08%	56.31%	-33.32%	10.42%	-5.50%	-	-
Horiz. %	92.23%	113.20%	108.76%	69.58%	104.35%	94.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.78%	27.13%	27.28%	27.72%	29.31%	25.71%	20.96%	-
YoY %	2.40%	-0.55%	-1.59%	-5.42%	14.00%	22.66%	-	-
Horiz. %	132.54%	129.44%	130.15%	132.25%	139.84%	122.66%	100.00%	-
Total Cost	906,053	843,598	841,658	764,204	658,536	639,712	558,520	8.38%
YoY %	7.40%	0.23%	10.14%	16.05%	2.94%	14.54%	-	-
Horiz. %	162.22%	151.04%	150.69%	136.83%	117.91%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,041,242	1,018,956	1,255,688	1,188,872	1,211,439	1,166,747	1,122,877	-1.24%
YoY %	2.19%	-18.85%	5.62%	-1.86%	3.83%	3.91%	-	-
Horiz. %	92.73%	90.75%	111.83%	105.88%	107.89%	103.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	88,616	88,604	103,409	103,380	103,415	103,382	98,498	-1.74%
YoY %	0.01%	-14.32%	0.03%	-0.03%	0.03%	4.96%	-	-
Horiz. %	89.97%	89.96%	104.99%	104.96%	104.99%	104.96%	100.00%	-
Div Payout %	59.88%	48.78%	59.26%	92.59%	61.76%	68.18%	61.39%	-
YoY %	22.76%	-17.68%	-36.00%	49.92%	-9.42%	11.06%	-	-
Horiz. %	97.54%	79.46%	96.53%	150.82%	100.60%	111.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,041,242	1,018,956	1,255,688	1,188,872	1,211,439	1,166,747	1,122,877	-1.24%
YoY %	2.19%	-18.85%	5.62%	-1.86%	3.83%	3.91%	-	-
Horiz. %	92.73%	90.75%	111.83%	105.88%	107.89%	103.91%	100.00%	-
NOSH	738,469	738,373	738,640	738,430	738,682	738,448	738,735	-0.00%
YoY %	0.01%	-0.04%	0.03%	-0.03%	0.03%	-0.04%	-	-
Horiz. %	99.96%	99.95%	99.99%	99.96%	99.99%	99.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	13.52%	17.44%	17.46%	13.08%	20.27%	19.12%	22.32%	-
YoY %	-22.48%	-0.11%	33.49%	-35.47%	6.01%	-14.34%	-	-
Horiz. %	60.57%	78.14%	78.23%	58.60%	90.82%	85.66%	100.00%	-
ROE	14.21%	17.83%	13.90%	9.39%	13.82%	13.00%	14.29%	-
YoY %	-20.30%	28.27%	48.03%	-32.05%	6.31%	-9.03%	-	-
Horiz. %	99.44%	124.77%	97.27%	65.71%	96.71%	90.97%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	141.88	138.38	138.05	119.06	111.81	107.11	97.32	6.47%
YoY %	2.53%	0.24%	15.95%	6.48%	4.39%	10.06%	-	-
Horiz. %	145.79%	142.19%	141.85%	122.34%	114.89%	110.06%	100.00%	-
EPS	20.04	24.60	23.63	15.12	22.67	20.53	21.72	-1.33%
YoY %	-18.54%	4.10%	56.28%	-33.30%	10.42%	-5.48%	-	-
Horiz. %	92.27%	113.26%	108.79%	69.61%	104.37%	94.52%	100.00%	-
DPS	12.00	12.00	14.00	14.00	14.00	14.00	13.33	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.03%	-	-
Horiz. %	90.02%	90.02%	105.03%	105.03%	105.03%	105.03%	100.00%	-
NAPS	1.41	1.38	1.70	1.61	1.64	1.58	1.52	-1.24%
YoY %	2.17%	-18.82%	5.59%	-1.83%	3.80%	3.95%	-	-
Horiz. %	92.76%	90.79%	111.84%	105.92%	107.89%	103.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 737,850
RPS	141.86	138.34	138.07	119.04	111.83	107.09	97.35	6.47%
YoY %	2.54%	0.20%	15.99%	6.45%	4.43%	10.01%	-	-
Horiz. %	145.72%	142.11%	141.83%	122.28%	114.87%	110.01%	100.00%	-
EPS	20.04	24.59	23.63	15.12	22.67	20.53	21.73	-1.33%
YoY %	-18.50%	4.06%	56.28%	-33.30%	10.42%	-5.52%	-	-
Horiz. %	92.22%	113.16%	108.74%	69.58%	104.33%	94.48%	100.00%	-
DPS	12.00	12.00	14.00	14.00	14.00	14.00	13.34	-1.74%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	4.95%	-	-
Horiz. %	89.96%	89.96%	104.95%	104.95%	104.95%	104.95%	100.00%	-
NAPS	1.4098	1.3796	1.7002	1.6097	1.6403	1.5798	1.5204	-1.24%
YoY %	2.19%	-18.86%	5.62%	-1.87%	3.83%	3.91%	-	-
Horiz. %	92.73%	90.74%	111.83%	105.87%	107.89%	103.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.16	3.15	3.60	3.23	3.24	3.38	3.32	-
P/RPS	2.23	2.28	2.61	2.71	2.90	3.16	3.41	-6.82%
YoY %	-2.19%	-12.64%	-3.69%	-6.55%	-8.23%	-7.33%	-	-
Horiz. %	65.40%	66.86%	76.54%	79.47%	85.04%	92.67%	100.00%	-
P/EPS	15.77	12.80	15.24	21.36	14.29	16.46	15.29	0.51%
YoY %	23.20%	-16.01%	-28.65%	49.48%	-13.18%	7.65%	-	-
Horiz. %	103.14%	83.71%	99.67%	139.70%	93.46%	107.65%	100.00%	-
EY	6.34	7.81	6.56	4.68	7.00	6.07	6.54	-0.51%
YoY %	-18.82%	19.05%	40.17%	-33.14%	15.32%	-7.19%	-	-
Horiz. %	96.94%	119.42%	100.31%	71.56%	107.03%	92.81%	100.00%	-
DY	3.80	3.81	3.89	4.33	4.32	4.14	4.02	-0.93%
YoY %	-0.26%	-2.06%	-10.16%	0.23%	4.35%	2.99%	-	-
Horiz. %	94.53%	94.78%	96.77%	107.71%	107.46%	102.99%	100.00%	-
P/NAPS	2.24	2.28	2.12	2.01	1.98	2.14	2.18	0.45%
YoY %	-1.75%	7.55%	5.47%	1.52%	-7.48%	-1.83%	-	-
Horiz. %	102.75%	104.59%	97.25%	92.20%	90.83%	98.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	23/11/11	11/11/10	05/11/09	12/11/08	01/11/07	30/10/06	-
Price	3.01	3.17	3.48	3.34	3.12	3.38	3.36	-
P/RPS	2.12	2.29	2.52	2.81	2.79	3.16	3.45	-7.78%
YoY %	-7.42%	-9.13%	-10.32%	0.72%	-11.71%	-8.41%	-	-
Horiz. %	61.45%	66.38%	73.04%	81.45%	80.87%	91.59%	100.00%	-
P/EPS	15.02	12.89	14.73	22.09	13.76	16.46	15.47	-0.49%
YoY %	16.52%	-12.49%	-33.32%	60.54%	-16.40%	6.40%	-	-
Horiz. %	97.09%	83.32%	95.22%	142.79%	88.95%	106.40%	100.00%	-
EY	6.66	7.76	6.79	4.53	7.26	6.07	6.46	0.50%
YoY %	-14.18%	14.29%	49.89%	-37.60%	19.60%	-6.04%	-	-
Horiz. %	103.10%	120.12%	105.11%	70.12%	112.38%	93.96%	100.00%	-
DY	3.99	3.79	4.02	4.19	4.49	4.14	3.97	0.08%
YoY %	5.28%	-5.72%	-4.06%	-6.68%	8.45%	4.28%	-	-
Horiz. %	100.50%	95.47%	101.26%	105.54%	113.10%	104.28%	100.00%	-
P/NAPS	2.13	2.30	2.05	2.07	1.90	2.14	2.21	-0.61%
YoY %	-7.39%	12.20%	-0.97%	8.95%	-11.21%	-3.17%	-	-
Horiz. %	96.38%	104.07%	92.76%	93.67%	85.97%	96.83%	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