[STAR] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 26.35%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 234,223 211,754 198,081 186,037 184,417 175,997 142,730 8.59%
PBT 47,287 62,124 48,950 48,662 46,533 43,284 28,008 9.11%
Tax -12,231 -18,155 -12,763 -8,710 -8,578 -6,266 -5,512 14.19%
NP 35,056 43,969 36,187 39,952 37,955 37,018 22,496 7.66%
-
NP to SH 32,861 43,963 36,483 39,952 37,955 37,018 22,496 6.51%
-
Tax Rate 25.87% 29.22% 26.07% 17.90% 18.43% 14.48% 19.68% -
Total Cost 199,167 167,785 161,894 146,085 146,462 138,979 120,234 8.76%
-
Net Worth 1,218,441 1,248,697 1,181,635 2,267,146 907,475 755,664 661,463 10.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 77,537 77,581 77,544 73,848 66,239 47,826 31,201 16.36%
Div Payout % 235.96% 176.47% 212.55% 184.84% 174.52% 129.20% 138.70% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,218,441 1,248,697 1,181,635 2,267,146 907,475 755,664 661,463 10.70%
NOSH 738,449 738,873 738,522 738,484 331,195 318,845 312,011 15.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.97% 20.76% 18.27% 21.48% 20.58% 21.03% 15.76% -
ROE 2.70% 3.52% 3.09% 1.76% 4.18% 4.90% 3.40% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.72 28.66 26.82 25.19 55.68 55.20 45.75 -5.91%
EPS 4.45 5.95 4.94 5.41 11.46 11.61 7.21 -7.72%
DPS 10.50 10.50 10.50 10.00 20.00 15.00 10.00 0.81%
NAPS 1.65 1.69 1.60 3.07 2.74 2.37 2.12 -4.08%
Adjusted Per Share Value based on latest NOSH - 738,484
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.71 28.67 26.82 25.19 24.97 23.83 19.33 8.59%
EPS 4.45 5.95 4.94 5.41 5.14 5.01 3.05 6.49%
DPS 10.50 10.50 10.50 10.00 8.97 6.48 4.22 16.39%
NAPS 1.6497 1.6907 1.5999 3.0697 1.2287 1.0232 0.8956 10.70%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.10 3.50 3.46 3.50 6.95 6.50 6.20 -
P/RPS 9.77 12.21 12.90 13.89 12.48 11.78 13.55 -5.30%
P/EPS 69.66 58.82 70.04 64.70 60.65 55.99 85.99 -3.44%
EY 1.44 1.70 1.43 1.55 1.65 1.79 1.16 3.66%
DY 3.39 3.00 3.03 2.86 2.88 2.31 1.61 13.20%
P/NAPS 1.88 2.07 2.16 1.14 2.54 2.74 2.92 -7.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/07/09 30/07/08 26/07/07 27/07/06 25/07/05 23/07/04 04/08/03 -
Price 3.24 3.32 3.48 3.38 7.30 6.40 6.30 -
P/RPS 10.21 11.58 12.97 13.42 13.11 11.59 13.77 -4.85%
P/EPS 72.81 55.80 70.45 62.48 63.70 55.12 87.38 -2.99%
EY 1.37 1.79 1.42 1.60 1.57 1.81 1.14 3.10%
DY 3.24 3.16 3.02 2.96 2.74 2.34 1.59 12.58%
P/NAPS 1.96 1.96 2.18 1.10 2.66 2.70 2.97 -6.68%

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