[STAR] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 86.96%
YoY- 357.45%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 294,106 301,346 296,909 314,541 211,590 212,646 184,334 8.09%
PBT 112,505 67,167 75,171 77,862 23,861 70,679 42,960 17.38%
Tax -18,023 -15,478 -18,550 -14,456 -10,708 -15,233 -2,213 41.79%
NP 94,482 51,689 56,621 63,406 13,153 55,446 40,747 15.03%
-
NP to SH 97,107 50,435 54,054 60,973 13,329 55,444 40,747 15.55%
-
Tax Rate 16.02% 23.04% 24.68% 18.57% 44.88% 21.55% 5.15% -
Total Cost 199,624 249,657 240,288 251,135 198,437 157,200 143,587 5.63%
-
Net Worth 1,137,222 1,063,344 1,011,666 1,254,909 1,214,420 1,218,143 1,166,309 -0.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 66,461 66,459 66,459 77,509 77,752 77,518 73,817 -1.73%
Div Payout % 68.44% 131.77% 122.95% 127.12% 583.33% 139.81% 181.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,137,222 1,063,344 1,011,666 1,254,909 1,214,420 1,218,143 1,166,309 -0.41%
NOSH 738,456 738,433 738,442 738,181 740,500 738,268 738,170 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 32.13% 17.15% 19.07% 20.16% 6.22% 26.07% 22.10% -
ROE 8.54% 4.74% 5.34% 4.86% 1.10% 4.55% 3.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.83 40.81 40.21 42.61 28.57 28.80 24.97 8.08%
EPS 13.15 6.83 7.32 8.26 1.80 7.51 5.52 15.55%
DPS 9.00 9.00 9.00 10.50 10.50 10.50 10.00 -1.73%
NAPS 1.54 1.44 1.37 1.70 1.64 1.65 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 738,181
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.82 40.80 40.20 42.59 28.65 28.79 24.96 8.08%
EPS 13.15 6.83 7.32 8.26 1.80 7.51 5.52 15.55%
DPS 9.00 9.00 9.00 10.49 10.53 10.50 9.99 -1.72%
NAPS 1.5398 1.4397 1.3698 1.6991 1.6443 1.6493 1.5792 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.58 3.15 3.31 3.18 3.24 3.44 3.04 -
P/RPS 6.48 7.72 8.23 7.46 11.34 11.94 12.17 -9.96%
P/EPS 19.62 46.12 45.22 38.50 180.00 45.81 55.07 -15.78%
EY 5.10 2.17 2.21 2.60 0.56 2.18 1.82 18.71%
DY 3.49 2.86 2.72 3.30 3.24 3.05 3.29 0.98%
P/NAPS 1.68 2.19 2.42 1.87 1.98 2.08 1.92 -2.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 11/02/10 25/02/09 25/02/08 13/02/07 -
Price 2.56 3.26 3.46 3.20 3.04 3.48 3.22 -
P/RPS 6.43 7.99 8.61 7.51 10.64 12.08 12.89 -10.93%
P/EPS 19.47 47.73 47.27 38.74 168.89 46.34 58.33 -16.69%
EY 5.14 2.10 2.12 2.58 0.59 2.16 1.71 20.11%
DY 3.52 2.76 2.60 3.28 3.45 3.02 3.11 2.08%
P/NAPS 1.66 2.26 2.53 1.88 1.85 2.11 2.04 -3.37%

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