[STAR] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.54%
YoY- 54.91%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 723,564 713,607 692,963 605,167 521,350 468,857 444,798 8.44%
PBT 195,215 191,713 166,208 137,080 102,876 86,328 121,451 8.22%
Tax -34,128 -36,245 -24,956 -16,917 -25,307 -18,056 -45,565 -4.70%
NP 161,087 155,468 141,252 120,163 77,569 68,272 75,886 13.35%
-
NP to SH 161,087 155,468 141,252 120,163 77,569 68,272 75,886 13.35%
-
Tax Rate 17.48% 18.91% 15.01% 12.34% 24.60% 20.92% 37.52% -
Total Cost 562,477 558,139 551,711 485,004 443,781 400,585 368,912 7.27%
-
Net Worth 1,166,976 1,025,523 823,297 712,959 635,609 580,069 532,826 13.95%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 147,718 139,527 113,001 78,867 61,709 45,555 26,565 33.08%
Div Payout % 91.70% 89.75% 80.00% 65.63% 79.55% 66.73% 35.01% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,166,976 1,025,523 823,297 712,959 635,609 580,069 532,826 13.95%
NOSH 738,592 348,817 322,861 315,468 308,548 303,701 151,802 30.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.26% 21.79% 20.38% 19.86% 14.88% 14.56% 17.06% -
ROE 13.80% 15.16% 17.16% 16.85% 12.20% 11.77% 14.24% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.97 204.58 214.63 191.83 168.97 154.38 293.01 -16.68%
EPS 21.81 44.57 43.75 38.09 25.14 22.48 49.99 -12.90%
DPS 20.00 40.00 35.00 25.00 20.00 15.00 17.50 2.24%
NAPS 1.58 2.94 2.55 2.26 2.06 1.91 3.51 -12.45%
Adjusted Per Share Value based on latest NOSH - 315,360
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.97 96.62 93.83 81.94 70.59 63.48 60.22 8.44%
EPS 21.81 21.05 19.13 16.27 10.50 9.24 10.27 13.36%
DPS 20.00 18.89 15.30 10.68 8.36 6.17 3.60 33.06%
NAPS 1.5801 1.3885 1.1147 0.9653 0.8606 0.7854 0.7214 13.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.04 7.35 6.80 6.20 6.00 4.94 10.70 -
P/RPS 3.10 3.59 3.17 3.23 3.55 3.20 3.65 -2.68%
P/EPS 13.94 16.49 15.54 16.28 23.87 21.98 21.40 -6.89%
EY 7.17 6.06 6.43 6.14 4.19 4.55 4.67 7.40%
DY 6.58 5.44 5.15 4.03 3.33 3.04 1.64 26.04%
P/NAPS 1.92 2.50 2.67 2.74 2.91 2.59 3.05 -7.42%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 23/02/06 21/02/05 17/02/04 17/02/03 25/02/02 07/03/01 -
Price 3.22 7.15 7.05 6.65 6.00 5.45 8.75 -
P/RPS 3.29 3.49 3.28 3.47 3.55 3.53 2.99 1.60%
P/EPS 14.76 16.04 16.11 17.46 23.87 24.24 17.50 -2.79%
EY 6.77 6.23 6.21 5.73 4.19 4.12 5.71 2.87%
DY 6.21 5.59 4.96 3.76 3.33 2.75 2.00 20.77%
P/NAPS 2.04 2.43 2.76 2.94 2.91 2.85 2.49 -3.26%

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