[STAR] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 63.79%

YoY- -33.32%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	785,801	766,322	764,791	659,380	619,450	593,219	539,230	6.47%
YoY %	2.54%	0.20%	15.99%	6.45%	4.42%	10.01%	-	-
Horiz. %	145.73%	142.11%	141.83%	122.28%	114.88%	110.01%	100.00%	-
PBT	147,143	183,364	183,636	119,293	177,602	152,687	152,255	-0.56%
YoY %	-19.75%	-0.15%	53.94%	-32.83%	16.32%	0.28%	-	-
Horiz. %	96.64%	120.43%	120.61%	78.35%	116.65%	100.28%	100.00%	-
Tax	-40,882	-49,741	-50,089	-33,066	-52,054	-39,252	-31,915	4.20%
YoY %	17.81%	0.69%	-51.48%	36.48%	-32.61%	-22.99%	-	-
Horiz. %	128.10%	155.85%	156.95%	103.61%	163.10%	122.99%	100.00%	-
NP	106,261	133,623	133,547	86,227	125,548	113,435	120,340	-2.05%
YoY %	-20.48%	0.06%	54.88%	-31.32%	10.68%	-5.74%	-	-
Horiz. %	88.30%	111.04%	110.97%	71.65%	104.33%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,992	136,230	130,887	83,738	125,576	113,721	120,340	-1.33%
YoY %	-18.53%	4.08%	56.31%	-33.32%	10.42%	-5.50%	-	-
Horiz. %	92.23%	113.20%	108.76%	69.58%	104.35%	94.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.78%	27.13%	27.28%	27.72%	29.31%	25.71%	20.96%	-
YoY %	2.40%	-0.55%	-1.59%	-5.42%	14.00%	22.66%	-	-
Horiz. %	132.54%	129.44%	130.15%	132.25%	139.84%	122.66%	100.00%	-
Total Cost	679,540	632,699	631,244	573,153	493,902	479,784	418,890	8.38%
YoY %	7.40%	0.23%	10.14%	16.05%	2.94%	14.54%	-	-
Horiz. %	162.22%	151.04%	150.69%	136.83%	117.91%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,041,242	1,018,956	1,255,688	1,188,872	1,211,439	1,166,747	1,122,877	-1.24%
YoY %	2.19%	-18.85%	5.62%	-1.86%	3.83%	3.91%	-	-
Horiz. %	92.73%	90.75%	111.83%	105.88%	107.89%	103.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	66,462	66,453	77,557	77,535	77,561	77,537	73,873	-1.74%
YoY %	0.01%	-14.32%	0.03%	-0.03%	0.03%	4.96%	-	-
Horiz. %	89.97%	89.96%	104.99%	104.96%	104.99%	104.96%	100.00%	-
Div Payout %	59.88%	48.78%	59.26%	92.59%	61.76%	68.18%	61.39%	-
YoY %	22.76%	-17.68%	-36.00%	49.92%	-9.42%	11.06%	-	-
Horiz. %	97.54%	79.46%	96.53%	150.82%	100.60%	111.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,041,242	1,018,956	1,255,688	1,188,872	1,211,439	1,166,747	1,122,877	-1.24%
YoY %	2.19%	-18.85%	5.62%	-1.86%	3.83%	3.91%	-	-
Horiz. %	92.73%	90.75%	111.83%	105.88%	107.89%	103.91%	100.00%	-
NOSH	738,469	738,373	738,639	738,430	738,682	738,448	738,735	-0.00%
YoY %	0.01%	-0.04%	0.03%	-0.03%	0.03%	-0.04%	-	-
Horiz. %	99.96%	99.95%	99.99%	99.96%	99.99%	99.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	13.52%	17.44%	17.46%	13.08%	20.27%	19.12%	22.32%	-
YoY %	-22.48%	-0.11%	33.49%	-35.47%	6.01%	-14.34%	-	-
Horiz. %	60.57%	78.14%	78.23%	58.60%	90.82%	85.66%	100.00%	-
ROE	10.66%	13.37%	10.42%	7.04%	10.37%	9.75%	10.72%	-
YoY %	-20.27%	28.31%	48.01%	-32.11%	6.36%	-9.05%	-	-
Horiz. %	99.44%	124.72%	97.20%	65.67%	96.74%	90.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	106.41	103.79	103.54	89.29	83.86	80.33	72.99	6.47%
YoY %	2.52%	0.24%	15.96%	6.48%	4.39%	10.06%	-	-
Horiz. %	145.79%	142.20%	141.86%	122.33%	114.89%	110.06%	100.00%	-
EPS	15.03	18.45	17.72	11.34	17.00	15.40	16.29	-1.33%
YoY %	-18.54%	4.12%	56.26%	-33.29%	10.39%	-5.46%	-	-
Horiz. %	92.27%	113.26%	108.78%	69.61%	104.36%	94.54%	100.00%	-
DPS	9.00	9.00	10.50	10.50	10.50	10.50	10.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.41	1.38	1.70	1.61	1.64	1.58	1.52	-1.24%
YoY %	2.17%	-18.82%	5.59%	-1.83%	3.80%	3.95%	-	-
Horiz. %	92.76%	90.79%	111.84%	105.92%	107.89%	103.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 737,850
RPS	106.40	103.76	103.55	89.28	83.87	80.32	73.01	6.47%
YoY %	2.54%	0.20%	15.98%	6.45%	4.42%	10.01%	-	-
Horiz. %	145.73%	142.12%	141.83%	122.28%	114.87%	110.01%	100.00%	-
EPS	15.03	18.45	17.72	11.34	17.00	15.40	16.29	-1.33%
YoY %	-18.54%	4.12%	56.26%	-33.29%	10.39%	-5.46%	-	-
Horiz. %	92.27%	113.26%	108.78%	69.61%	104.36%	94.54%	100.00%	-
DPS	9.00	9.00	10.50	10.50	10.50	10.50	10.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.4098	1.3796	1.7002	1.6097	1.6403	1.5798	1.5204	-1.24%
YoY %	2.19%	-18.86%	5.62%	-1.87%	3.83%	3.91%	-	-
Horiz. %	92.73%	90.74%	111.83%	105.87%	107.89%	103.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.16	3.15	3.60	3.23	3.24	3.38	3.32	-
P/RPS	2.97	3.04	3.48	3.62	3.86	4.21	4.55	-6.85%
YoY %	-2.30%	-12.64%	-3.87%	-6.22%	-8.31%	-7.47%	-	-
Horiz. %	65.27%	66.81%	76.48%	79.56%	84.84%	92.53%	100.00%	-
P/EPS	21.02	17.07	20.32	28.48	19.06	21.95	20.38	0.51%
YoY %	23.14%	-15.99%	-28.65%	49.42%	-13.17%	7.70%	-	-
Horiz. %	103.14%	83.76%	99.71%	139.74%	93.52%	107.70%	100.00%	-
EY	4.76	5.86	4.92	3.51	5.25	4.56	4.91	-0.51%
YoY %	-18.77%	19.11%	40.17%	-33.14%	15.13%	-7.13%	-	-
Horiz. %	96.95%	119.35%	100.20%	71.49%	106.92%	92.87%	100.00%	-
DY	2.85	2.86	2.92	3.25	3.24	3.11	3.01	-0.90%
YoY %	-0.35%	-2.05%	-10.15%	0.31%	4.18%	3.32%	-	-
Horiz. %	94.68%	95.02%	97.01%	107.97%	107.64%	103.32%	100.00%	-
P/NAPS	2.24	2.28	2.12	2.01	1.98	2.14	2.18	0.45%
YoY %	-1.75%	7.55%	5.47%	1.52%	-7.48%	-1.83%	-	-
Horiz. %	102.75%	104.59%	97.25%	92.20%	90.83%	98.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	23/11/11	11/11/10	05/11/09	12/11/08	01/11/07	30/10/06	-
Price	3.01	3.17	3.48	3.34	3.12	3.38	3.36	-
P/RPS	2.83	3.05	3.36	3.74	3.72	4.21	4.60	-7.77%
YoY %	-7.21%	-9.23%	-10.16%	0.54%	-11.64%	-8.48%	-	-
Horiz. %	61.52%	66.30%	73.04%	81.30%	80.87%	91.52%	100.00%	-
P/EPS	20.03	17.18	19.64	29.45	18.35	21.95	20.63	-0.49%
YoY %	16.59%	-12.53%	-33.31%	60.49%	-16.40%	6.40%	-	-
Horiz. %	97.09%	83.28%	95.20%	142.75%	88.95%	106.40%	100.00%	-
EY	4.99	5.82	5.09	3.40	5.45	4.56	4.85	0.47%
YoY %	-14.26%	14.34%	49.71%	-37.61%	19.52%	-5.98%	-	-
Horiz. %	102.89%	120.00%	104.95%	70.10%	112.37%	94.02%	100.00%	-
DY	2.99	2.84	3.02	3.14	3.37	3.11	2.98	0.05%
YoY %	5.28%	-5.96%	-3.82%	-6.82%	8.36%	4.36%	-	-
Horiz. %	100.34%	95.30%	101.34%	105.37%	113.09%	104.36%	100.00%	-
P/NAPS	2.13	2.30	2.05	2.07	1.90	2.14	2.21	-0.61%
YoY %	-7.39%	12.20%	-0.97%	8.95%	-11.21%	-3.17%	-	-
Horiz. %	96.38%	104.07%	92.76%	93.67%	85.97%	96.83%	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