[STAR] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 0.66%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 839,691 751,415 715,333 709,511 667,301 547,304 489,227 9.41%
PBT 249,118 203,176 192,140 173,104 165,650 107,077 90,339 18.40%
Tax -64,378 -43,023 -36,022 -29,247 -18,223 -25,998 -16,326 25.66%
NP 184,740 160,153 156,118 143,857 147,427 81,079 74,013 16.45%
-
NP to SH 184,716 160,449 156,118 143,857 147,427 81,079 74,013 16.44%
-
Tax Rate 25.84% 21.18% 18.75% 16.90% 11.00% 24.28% 18.07% -
Total Cost 654,951 591,262 559,215 565,654 519,874 466,225 415,214 7.88%
-
Net Worth 1,248,697 1,181,635 2,267,146 907,475 755,664 661,463 585,756 13.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 155,100 151,361 143,580 130,824 95,130 69,795 45,669 22.57%
Div Payout % 83.97% 94.34% 91.97% 90.94% 64.53% 86.08% 61.70% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,248,697 1,181,635 2,267,146 907,475 755,664 661,463 585,756 13.43%
NOSH 738,873 738,522 738,484 331,195 318,845 312,011 305,081 15.86%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 22.00% 21.31% 21.82% 20.28% 22.09% 14.81% 15.13% -
ROE 14.79% 13.58% 6.89% 15.85% 19.51% 12.26% 12.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 113.64 101.75 96.87 214.23 209.29 175.41 160.36 -5.57%
EPS 25.00 21.73 21.14 43.44 46.24 25.99 24.26 0.50%
DPS 21.00 20.50 19.44 39.50 30.00 22.50 14.97 5.79%
NAPS 1.69 1.60 3.07 2.74 2.37 2.12 1.92 -2.10%
Adjusted Per Share Value based on latest NOSH - 331,195
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 113.69 101.74 96.85 96.07 90.35 74.10 66.24 9.41%
EPS 25.01 21.72 21.14 19.48 19.96 10.98 10.02 16.45%
DPS 21.00 20.49 19.44 17.71 12.88 9.45 6.18 22.59%
NAPS 1.6907 1.5999 3.0697 1.2287 1.0232 0.8956 0.7931 13.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.50 3.46 3.50 6.95 6.50 6.20 6.15 -
P/RPS 3.08 3.40 3.61 3.24 3.11 3.53 3.84 -3.60%
P/EPS 14.00 15.93 16.56 16.00 14.06 23.86 25.35 -9.41%
EY 7.14 6.28 6.04 6.25 7.11 4.19 3.94 10.40%
DY 6.00 5.92 5.56 5.68 4.62 3.63 2.43 16.24%
P/NAPS 2.07 2.16 1.14 2.54 2.74 2.92 3.20 -6.99%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 26/07/07 27/07/06 25/07/05 23/07/04 04/08/03 05/08/02 -
Price 3.32 3.48 3.38 7.30 6.40 6.30 6.25 -
P/RPS 2.92 3.42 3.49 3.41 3.06 3.59 3.90 -4.70%
P/EPS 13.28 16.02 15.99 16.81 13.84 24.24 25.76 -10.44%
EY 7.53 6.24 6.25 5.95 7.22 4.12 3.88 11.67%
DY 6.33 5.89 5.75 5.41 4.69 3.57 2.40 17.52%
P/NAPS 1.96 2.18 1.10 2.66 2.70 2.97 3.26 -8.12%

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