[STAR] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

01-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 60.32%

YoY- -5.5%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	764,791	659,380	619,450	593,219	539,230	534,971	517,076	6.73%
YoY %	15.99%	6.45%	4.42%	10.01%	0.80%	3.46%	-	-
Horiz. %	147.91%	127.52%	119.80%	114.73%	104.28%	103.46%	100.00%	-
PBT	183,636	119,293	177,602	152,687	152,255	133,324	123,320	6.85%
YoY %	53.94%	-32.83%	16.32%	0.28%	14.20%	8.11%	-	-
Horiz. %	148.91%	96.73%	144.02%	123.81%	123.46%	108.11%	100.00%	-
Tax	-50,089	-33,066	-52,054	-39,252	-31,915	-24,437	-18,042	18.54%
YoY %	-51.48%	36.48%	-32.61%	-22.99%	-30.60%	-35.45%	-	-
Horiz. %	277.62%	183.27%	288.52%	217.56%	176.89%	135.45%	100.00%	-
NP	133,547	86,227	125,548	113,435	120,340	108,887	105,278	4.04%
YoY %	54.88%	-31.32%	10.68%	-5.74%	10.52%	3.43%	-	-
Horiz. %	126.85%	81.90%	119.25%	107.75%	114.31%	103.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,887	83,738	125,576	113,721	120,340	108,887	105,278	3.69%
YoY %	56.31%	-33.32%	10.42%	-5.50%	10.52%	3.43%	-	-
Horiz. %	124.33%	79.54%	119.28%	108.02%	114.31%	103.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	27.72%	29.31%	25.71%	20.96%	18.33%	14.63%	-
YoY %	-1.59%	-5.42%	14.00%	22.66%	14.35%	25.29%	-	-
Horiz. %	186.47%	189.47%	200.34%	175.73%	143.27%	125.29%	100.00%	-
Total Cost	631,244	573,153	493,902	479,784	418,890	426,084	411,798	7.37%
YoY %	10.14%	16.05%	2.94%	14.54%	-1.69%	3.47%	-	-
Horiz. %	153.29%	139.18%	119.94%	116.51%	101.72%	103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,688	1,188,872	1,211,439	1,166,747	1,122,877	960,668	770,092	8.48%
YoY %	5.62%	-1.86%	3.83%	3.91%	16.89%	24.75%	-	-
Horiz. %	163.06%	154.38%	157.31%	151.51%	145.81%	124.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	77,557	77,535	77,561	77,537	73,873	67,652	48,130	8.27%
YoY %	0.03%	-0.03%	0.03%	4.96%	9.20%	40.56%	-	-
Horiz. %	161.14%	161.09%	161.15%	161.10%	153.49%	140.56%	100.00%	-
Div Payout %	59.26%	92.59%	61.76%	68.18%	61.39%	62.13%	45.72%	-
YoY %	-36.00%	49.92%	-9.42%	11.06%	-1.19%	35.89%	-	-
Horiz. %	129.62%	202.52%	135.08%	149.13%	134.27%	135.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,255,688	1,188,872	1,211,439	1,166,747	1,122,877	960,668	770,092	8.48%
YoY %	5.62%	-1.86%	3.83%	3.91%	16.89%	24.75%	-	-
Horiz. %	163.06%	154.38%	157.31%	151.51%	145.81%	124.75%	100.00%	-
NOSH	738,639	738,430	738,682	738,448	738,735	338,263	320,871	14.90%
YoY %	0.03%	-0.03%	0.03%	-0.04%	118.39%	5.42%	-	-
Horiz. %	230.20%	230.13%	230.21%	230.14%	230.23%	105.42%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	17.46%	13.08%	20.27%	19.12%	22.32%	20.35%	20.36%	-
YoY %	33.49%	-35.47%	6.01%	-14.34%	9.68%	-0.05%	-	-
Horiz. %	85.76%	64.24%	99.56%	93.91%	109.63%	99.95%	100.00%	-
ROE	10.42%	7.04%	10.37%	9.75%	10.72%	11.33%	13.67%	-
YoY %	48.01%	-32.11%	6.36%	-9.05%	-5.38%	-17.12%	-	-
Horiz. %	76.23%	51.50%	75.86%	71.32%	78.42%	82.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	103.54	89.29	83.86	80.33	72.99	158.15	161.15	-7.10%
YoY %	15.96%	6.48%	4.39%	10.06%	-53.85%	-1.86%	-	-
Horiz. %	64.25%	55.41%	52.04%	49.85%	45.29%	98.14%	100.00%	-
EPS	17.72	11.34	17.00	15.40	16.29	32.19	32.81	-9.75%
YoY %	56.26%	-33.29%	10.39%	-5.46%	-49.39%	-1.89%	-	-
Horiz. %	54.01%	34.56%	51.81%	46.94%	49.65%	98.11%	100.00%	-
DPS	10.50	10.50	10.50	10.50	10.00	20.00	15.00	-5.76%
YoY %	0.00%	0.00%	0.00%	5.00%	-50.00%	33.33%	-	-
Horiz. %	70.00%	70.00%	70.00%	70.00%	66.67%	133.33%	100.00%	-
NAPS	1.70	1.61	1.64	1.58	1.52	2.84	2.40	-5.58%
YoY %	5.59%	-1.83%	3.80%	3.95%	-46.48%	18.33%	-	-
Horiz. %	70.83%	67.08%	68.33%	65.83%	63.33%	118.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 738,998
RPS	103.55	89.28	83.87	80.32	73.01	72.43	70.01	6.73%
YoY %	15.98%	6.45%	4.42%	10.01%	0.80%	3.46%	-	-
Horiz. %	147.91%	127.52%	119.80%	114.73%	104.29%	103.46%	100.00%	-
EPS	17.72	11.34	17.00	15.40	16.29	14.74	14.25	3.69%
YoY %	56.26%	-33.29%	10.39%	-5.46%	10.52%	3.44%	-	-
Horiz. %	124.35%	79.58%	119.30%	108.07%	114.32%	103.44%	100.00%	-
DPS	10.50	10.50	10.50	10.50	10.00	9.16	6.52	8.26%
YoY %	0.00%	0.00%	0.00%	5.00%	9.17%	40.49%	-	-
Horiz. %	161.04%	161.04%	161.04%	161.04%	153.37%	140.49%	100.00%	-
NAPS	1.7002	1.6097	1.6403	1.5798	1.5204	1.3007	1.0427	8.48%
YoY %	5.62%	-1.87%	3.83%	3.91%	16.89%	24.74%	-	-
Horiz. %	163.06%	154.38%	157.31%	151.51%	145.81%	124.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.60	3.23	3.24	3.38	3.32	7.40	6.50	-
P/RPS	3.48	3.62	3.86	4.21	4.55	4.68	4.03	-2.41%
YoY %	-3.87%	-6.22%	-8.31%	-7.47%	-2.78%	16.13%	-	-
Horiz. %	86.35%	89.83%	95.78%	104.47%	112.90%	116.13%	100.00%	-
P/EPS	20.32	28.48	19.06	21.95	20.38	22.99	19.81	0.42%
YoY %	-28.65%	49.42%	-13.17%	7.70%	-11.35%	16.05%	-	-
Horiz. %	102.57%	143.77%	96.21%	110.80%	102.88%	116.05%	100.00%	-
EY	4.92	3.51	5.25	4.56	4.91	4.35	5.05	-0.43%
YoY %	40.17%	-33.14%	15.13%	-7.13%	12.87%	-13.86%	-	-
Horiz. %	97.43%	69.50%	103.96%	90.30%	97.23%	86.14%	100.00%	-
DY	2.92	3.25	3.24	3.11	3.01	2.70	2.31	3.98%
YoY %	-10.15%	0.31%	4.18%	3.32%	11.48%	16.88%	-	-
Horiz. %	126.41%	140.69%	140.26%	134.63%	130.30%	116.88%	100.00%	-
P/NAPS	2.12	2.01	1.98	2.14	2.18	2.61	2.71	-4.00%
YoY %	5.47%	1.52%	-7.48%	-1.83%	-16.48%	-3.69%	-	-
Horiz. %	78.23%	74.17%	73.06%	78.97%	80.44%	96.31%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	05/11/09	12/11/08	01/11/07	30/10/06	08/11/05	02/11/04	-
Price	3.48	3.34	3.12	3.38	3.36	7.20	6.40	-
P/RPS	3.36	3.74	3.72	4.21	4.60	4.55	3.97	-2.74%
YoY %	-10.16%	0.54%	-11.64%	-8.48%	1.10%	14.61%	-	-
Horiz. %	84.63%	94.21%	93.70%	106.05%	115.87%	114.61%	100.00%	-
P/EPS	19.64	29.45	18.35	21.95	20.63	22.37	19.51	0.11%
YoY %	-33.31%	60.49%	-16.40%	6.40%	-7.78%	14.66%	-	-
Horiz. %	100.67%	150.95%	94.05%	112.51%	105.74%	114.66%	100.00%	-
EY	5.09	3.40	5.45	4.56	4.85	4.47	5.13	-0.13%
YoY %	49.71%	-37.61%	19.52%	-5.98%	8.50%	-12.87%	-	-
Horiz. %	99.22%	66.28%	106.24%	88.89%	94.54%	87.13%	100.00%	-
DY	3.02	3.14	3.37	3.11	2.98	2.78	2.34	4.34%
YoY %	-3.82%	-6.82%	8.36%	4.36%	7.19%	18.80%	-	-
Horiz. %	129.06%	134.19%	144.02%	132.91%	127.35%	118.80%	100.00%	-
P/NAPS	2.05	2.07	1.90	2.14	2.21	2.54	2.67	-4.30%
YoY %	-0.97%	8.95%	-11.21%	-3.17%	-12.99%	-4.87%	-	-
Horiz. %	76.78%	77.53%	71.16%	80.15%	82.77%	95.13%	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