[STAR] YoY Cumulative 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- 68.14%
YoY- 10.52%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 659,380 619,450 593,219 539,230 534,971 517,076 435,062 7.16%
PBT 119,293 177,602 152,687 152,255 133,324 123,320 90,549 4.69%
Tax -33,066 -52,054 -39,252 -31,915 -24,437 -18,042 -19,331 9.35%
NP 86,227 125,548 113,435 120,340 108,887 105,278 71,218 3.23%
-
NP to SH 83,738 125,576 113,721 120,340 108,887 105,278 71,218 2.73%
-
Tax Rate 27.72% 29.31% 25.71% 20.96% 18.33% 14.63% 21.35% -
Total Cost 573,153 493,902 479,784 418,890 426,084 411,798 363,844 7.86%
-
Net Worth 1,188,872 1,211,439 1,166,747 1,122,877 960,668 770,092 677,967 9.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 77,535 77,561 77,537 73,873 67,652 48,130 31,387 16.25%
Div Payout % 92.59% 61.76% 68.18% 61.39% 62.13% 45.72% 44.07% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,188,872 1,211,439 1,166,747 1,122,877 960,668 770,092 677,967 9.80%
NOSH 738,430 738,682 738,448 738,735 338,263 320,871 313,873 15.31%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.08% 20.27% 19.12% 22.32% 20.35% 20.36% 16.37% -
ROE 7.04% 10.37% 9.75% 10.72% 11.33% 13.67% 10.50% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 89.29 83.86 80.33 72.99 158.15 161.15 138.61 -7.06%
EPS 11.34 17.00 15.40 16.29 32.19 32.81 22.69 -10.90%
DPS 10.50 10.50 10.50 10.00 20.00 15.00 10.00 0.81%
NAPS 1.61 1.64 1.58 1.52 2.84 2.40 2.16 -4.77%
Adjusted Per Share Value based on latest NOSH - 738,924
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 89.28 83.87 80.32 73.01 72.43 70.01 58.91 7.16%
EPS 11.34 17.00 15.40 16.29 14.74 14.25 9.64 2.74%
DPS 10.50 10.50 10.50 10.00 9.16 6.52 4.25 16.25%
NAPS 1.6097 1.6403 1.5798 1.5204 1.3007 1.0427 0.918 9.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 3.62 3.86 4.21 4.55 4.68 4.03 4.33 -2.93%
P/EPS 28.48 19.06 21.95 20.38 22.99 19.81 26.44 1.24%
EY 3.51 5.25 4.56 4.91 4.35 5.05 3.78 -1.22%
DY 3.25 3.24 3.11 3.01 2.70 2.31 1.67 11.72%
P/NAPS 2.01 1.98 2.14 2.18 2.61 2.71 2.78 -5.25%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 3.74 3.72 4.21 4.60 4.55 3.97 4.40 -2.66%
P/EPS 29.45 18.35 21.95 20.63 22.37 19.51 26.88 1.53%
EY 3.40 5.45 4.56 4.85 4.47 5.13 3.72 -1.48%
DY 3.14 3.37 3.11 2.98 2.78 2.34 1.64 11.42%
P/NAPS 2.07 1.90 2.14 2.21 2.54 2.67 2.82 -5.01%

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