[STAR] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.74%
YoY- 56.31%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 981,542 1,047,734 1,021,762 1,019,721 879,173 825,933 790,958 3.66%
PBT 176,034 196,190 244,485 244,848 159,057 236,802 203,582 -2.39%
Tax -49,290 -54,509 -66,321 -66,785 -44,088 -69,405 -52,336 -0.99%
NP 126,744 141,681 178,164 178,062 114,969 167,397 151,246 -2.90%
-
NP to SH 131,562 147,989 181,640 174,516 111,650 167,434 151,628 -2.33%
-
Tax Rate 28.00% 27.78% 27.13% 27.28% 27.72% 29.31% 25.71% -
Total Cost 854,798 906,053 843,598 841,658 764,204 658,536 639,712 4.94%
-
Net Worth 1,121,775 1,041,242 1,018,956 1,255,688 1,188,872 1,211,439 1,166,747 -0.65%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 59,040 88,616 88,604 103,409 103,380 103,415 103,382 -8.90%
Div Payout % 44.88% 59.88% 48.78% 59.26% 92.59% 61.76% 68.18% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,121,775 1,041,242 1,018,956 1,255,688 1,188,872 1,211,439 1,166,747 -0.65%
NOSH 738,010 738,469 738,373 738,640 738,430 738,682 738,448 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.91% 13.52% 17.44% 17.46% 13.08% 20.27% 19.12% -
ROE 11.73% 14.21% 17.83% 13.90% 9.39% 13.82% 13.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 133.00 141.88 138.38 138.05 119.06 111.81 107.11 3.67%
EPS 17.83 20.04 24.60 23.63 15.12 22.67 20.53 -2.32%
DPS 8.00 12.00 12.00 14.00 14.00 14.00 14.00 -8.89%
NAPS 1.52 1.41 1.38 1.70 1.61 1.64 1.58 -0.64%
Adjusted Per Share Value based on latest NOSH - 738,453
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 132.90 141.86 138.34 138.07 119.04 111.83 107.09 3.66%
EPS 17.81 20.04 24.59 23.63 15.12 22.67 20.53 -2.33%
DPS 7.99 12.00 12.00 14.00 14.00 14.00 14.00 -8.91%
NAPS 1.5189 1.4098 1.3796 1.7002 1.6097 1.6403 1.5798 -0.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.40 3.16 3.15 3.60 3.23 3.24 3.38 -
P/RPS 1.80 2.23 2.28 2.61 2.71 2.90 3.16 -8.94%
P/EPS 13.46 15.77 12.80 15.24 21.36 14.29 16.46 -3.29%
EY 7.43 6.34 7.81 6.56 4.68 7.00 6.07 3.42%
DY 3.33 3.80 3.81 3.89 4.33 4.32 4.14 -3.56%
P/NAPS 1.58 2.24 2.28 2.12 2.01 1.98 2.14 -4.92%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 11/11/10 05/11/09 12/11/08 01/11/07 -
Price 2.52 3.01 3.17 3.48 3.34 3.12 3.38 -
P/RPS 1.89 2.12 2.29 2.52 2.81 2.79 3.16 -8.20%
P/EPS 14.14 15.02 12.89 14.73 22.09 13.76 16.46 -2.49%
EY 7.07 6.66 7.76 6.79 4.53 7.26 6.07 2.57%
DY 3.17 3.99 3.79 4.02 4.19 4.49 4.14 -4.34%
P/NAPS 1.66 2.13 2.30 2.05 2.07 1.90 2.14 -4.14%

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