[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
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 764,791 659,380 619,450 593,219 539,230 534,971 517,076 6.73%
PBT 183,636 119,293 177,602 152,687 152,255 133,324 123,320 6.85%
Tax -50,089 -33,066 -52,054 -39,252 -31,915 -24,437 -18,042 18.54%
NP 133,547 86,227 125,548 113,435 120,340 108,887 105,278 4.04%
-
NP to SH 130,887 83,738 125,576 113,721 120,340 108,887 105,278 3.69%
-
Tax Rate 27.28% 27.72% 29.31% 25.71% 20.96% 18.33% 14.63% -
Total Cost 631,244 573,153 493,902 479,784 418,890 426,084 411,798 7.37%
-
Net Worth 1,255,688 1,188,872 1,211,439 1,166,747 1,122,877 960,668 770,092 8.48%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 77,557 77,535 77,561 77,537 73,873 67,652 48,130 8.27%
Div Payout % 59.26% 92.59% 61.76% 68.18% 61.39% 62.13% 45.72% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,255,688 1,188,872 1,211,439 1,166,747 1,122,877 960,668 770,092 8.48%
NOSH 738,639 738,430 738,682 738,448 738,735 338,263 320,871 14.90%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.46% 13.08% 20.27% 19.12% 22.32% 20.35% 20.36% -
ROE 10.42% 7.04% 10.37% 9.75% 10.72% 11.33% 13.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.54 89.29 83.86 80.33 72.99 158.15 161.15 -7.10%
EPS 17.72 11.34 17.00 15.40 16.29 32.19 32.81 -9.75%
DPS 10.50 10.50 10.50 10.50 10.00 20.00 15.00 -5.76%
NAPS 1.70 1.61 1.64 1.58 1.52 2.84 2.40 -5.58%
Adjusted Per Share Value based on latest NOSH - 738,998
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.55 89.28 83.87 80.32 73.01 72.43 70.01 6.73%
EPS 17.72 11.34 17.00 15.40 16.29 14.74 14.25 3.69%
DPS 10.50 10.50 10.50 10.50 10.00 9.16 6.52 8.26%
NAPS 1.7002 1.6097 1.6403 1.5798 1.5204 1.3007 1.0427 8.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 20.32 28.48 19.06 21.95 20.38 22.99 19.81 0.42%
EY 4.92 3.51 5.25 4.56 4.91 4.35 5.05 -0.43%
DY 2.92 3.25 3.24 3.11 3.01 2.70 2.31 3.98%
P/NAPS 2.12 2.01 1.98 2.14 2.18 2.61 2.71 -4.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 19.64 29.45 18.35 21.95 20.63 22.37 19.51 0.11%
EY 5.09 3.40 5.45 4.56 4.85 4.47 5.13 -0.13%
DY 3.02 3.14 3.37 3.11 2.98 2.78 2.34 4.34%
P/NAPS 2.05 2.07 1.90 2.14 2.21 2.54 2.67 -4.30%

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