[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

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	839,691	751,415	715,333	709,511	667,301	547,304	489,227	9.41%
YoY %	11.75%	5.04%	0.82%	6.33%	21.93%	11.87%	-	-
Horiz. %	171.64%	153.59%	146.22%	145.03%	136.40%	111.87%	100.00%	-
PBT	249,118	203,176	192,140	173,104	165,650	107,077	90,339	18.40%
YoY %	22.61%	5.74%	11.00%	4.50%	54.70%	18.53%	-	-
Horiz. %	275.76%	224.90%	212.69%	191.62%	183.36%	118.53%	100.00%	-
Tax	-64,378	-43,023	-36,022	-29,247	-18,223	-25,998	-16,326	25.66%
YoY %	-49.64%	-19.44%	-23.16%	-60.49%	29.91%	-59.24%	-	-
Horiz. %	394.33%	263.52%	220.64%	179.14%	111.62%	159.24%	100.00%	-
NP	184,740	160,153	156,118	143,857	147,427	81,079	74,013	16.45%
YoY %	15.35%	2.58%	8.52%	-2.42%	81.83%	9.55%	-	-
Horiz. %	249.60%	216.38%	210.93%	194.37%	199.19%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,716	160,449	156,118	143,857	147,427	81,079	74,013	16.44%
YoY %	15.12%	2.77%	8.52%	-2.42%	81.83%	9.55%	-	-
Horiz. %	249.57%	216.78%	210.93%	194.37%	199.19%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	21.18%	18.75%	16.90%	11.00%	24.28%	18.07%	-
YoY %	22.00%	12.96%	10.95%	53.64%	-54.70%	34.37%	-	-
Horiz. %	143.00%	117.21%	103.76%	93.53%	60.87%	134.37%	100.00%	-
Total Cost	654,951	591,262	559,215	565,654	519,874	466,225	415,214	7.88%
YoY %	10.77%	5.73%	-1.14%	8.81%	11.51%	12.29%	-	-
Horiz. %	157.74%	142.40%	134.68%	136.23%	125.21%	112.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,248,697	1,181,635	2,267,146	907,475	755,664	661,463	585,756	13.43%
YoY %	5.68%	-47.88%	149.83%	20.09%	14.24%	12.92%	-	-
Horiz. %	213.18%	201.73%	387.05%	154.92%	129.01%	112.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	155,100	151,361	143,580	130,824	95,130	69,795	45,669	22.57%
YoY %	2.47%	5.42%	9.75%	37.52%	36.30%	52.83%	-	-
Horiz. %	339.62%	331.43%	314.39%	286.46%	208.30%	152.83%	100.00%	-
Div Payout %	83.97%	94.34%	91.97%	90.94%	64.53%	86.08%	61.70%	-
YoY %	-10.99%	2.58%	1.13%	40.93%	-25.03%	39.51%	-	-
Horiz. %	136.09%	152.90%	149.06%	147.39%	104.59%	139.51%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,248,697	1,181,635	2,267,146	907,475	755,664	661,463	585,756	13.43%
YoY %	5.68%	-47.88%	149.83%	20.09%	14.24%	12.92%	-	-
Horiz. %	213.18%	201.73%	387.05%	154.92%	129.01%	112.92%	100.00%	-
NOSH	738,873	738,522	738,484	331,195	318,845	312,011	305,081	15.86%
YoY %	0.05%	0.01%	122.98%	3.87%	2.19%	2.27%	-	-
Horiz. %	242.19%	242.07%	242.06%	108.56%	104.51%	102.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	22.00%	21.31%	21.82%	20.28%	22.09%	14.81%	15.13%	-
YoY %	3.24%	-2.34%	7.59%	-8.19%	49.16%	-2.12%	-	-
Horiz. %	145.41%	140.85%	144.22%	134.04%	146.00%	97.88%	100.00%	-
ROE	14.79%	13.58%	6.89%	15.85%	19.51%	12.26%	12.64%	-
YoY %	8.91%	97.10%	-56.53%	-18.76%	59.14%	-3.01%	-	-
Horiz. %	117.01%	107.44%	54.51%	125.40%	154.35%	96.99%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	113.64	101.75	96.87	214.23	209.29	175.41	160.36	-5.57%
YoY %	11.69%	5.04%	-54.78%	2.36%	19.31%	9.39%	-	-
Horiz. %	70.87%	63.45%	60.41%	133.59%	130.51%	109.39%	100.00%	-
EPS	25.00	21.73	21.14	43.44	46.24	25.99	24.26	0.50%
YoY %	15.05%	2.79%	-51.34%	-6.06%	77.91%	7.13%	-	-
Horiz. %	103.05%	89.57%	87.14%	179.06%	190.60%	107.13%	100.00%	-
DPS	21.00	20.50	19.44	39.50	30.00	22.50	14.97	5.79%
YoY %	2.44%	5.45%	-50.78%	31.67%	33.33%	50.30%	-	-
Horiz. %	140.28%	136.94%	129.86%	263.86%	200.40%	150.30%	100.00%	-
NAPS	1.69	1.60	3.07	2.74	2.37	2.12	1.92	-2.10%
YoY %	5.62%	-47.88%	12.04%	15.61%	11.79%	10.42%	-	-
Horiz. %	88.02%	83.33%	159.90%	142.71%	123.44%	110.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 331,195
RPS	113.69	101.74	96.85	96.07	90.35	74.10	66.24	9.41%
YoY %	11.75%	5.05%	0.81%	6.33%	21.93%	11.87%	-	-
Horiz. %	171.63%	153.59%	146.21%	145.03%	136.40%	111.87%	100.00%	-
EPS	25.01	21.72	21.14	19.48	19.96	10.98	10.02	16.45%
YoY %	15.15%	2.74%	8.52%	-2.40%	81.79%	9.58%	-	-
Horiz. %	249.60%	216.77%	210.98%	194.41%	199.20%	109.58%	100.00%	-
DPS	21.00	20.49	19.44	17.71	12.88	9.45	6.18	22.59%
YoY %	2.49%	5.40%	9.77%	37.50%	36.30%	52.91%	-	-
Horiz. %	339.81%	331.55%	314.56%	286.57%	208.41%	152.91%	100.00%	-
NAPS	1.6907	1.5999	3.0697	1.2287	1.0232	0.8956	0.7931	13.43%
YoY %	5.68%	-47.88%	149.83%	20.08%	14.25%	12.92%	-	-
Horiz. %	213.18%	201.73%	387.05%	154.92%	129.01%	112.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-9.41%	-5.82%	11.42%	4.18%	-11.90%	-8.07%	-	-
Horiz. %	80.21%	88.54%	94.01%	84.38%	80.99%	91.93%	100.00%	-
P/EPS	14.00	15.93	16.56	16.00	14.06	23.86	25.35	-9.41%
YoY %	-12.12%	-3.80%	3.50%	13.80%	-41.07%	-5.88%	-	-
Horiz. %	55.23%	62.84%	65.33%	63.12%	55.46%	94.12%	100.00%	-
EY	7.14	6.28	6.04	6.25	7.11	4.19	3.94	10.40%
YoY %	13.69%	3.97%	-3.36%	-12.10%	69.69%	6.35%	-	-
Horiz. %	181.22%	159.39%	153.30%	158.63%	180.46%	106.35%	100.00%	-
DY	6.00	5.92	5.56	5.68	4.62	3.63	2.43	16.24%
YoY %	1.35%	6.47%	-2.11%	22.94%	27.27%	49.38%	-	-
Horiz. %	246.91%	243.62%	228.81%	233.74%	190.12%	149.38%	100.00%	-
P/NAPS	2.07	2.16	1.14	2.54	2.74	2.92	3.20	-6.99%
YoY %	-4.17%	89.47%	-55.12%	-7.30%	-6.16%	-8.75%	-	-
Horiz. %	64.69%	67.50%	35.62%	79.38%	85.62%	91.25%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-14.62%	-2.01%	2.35%	11.44%	-14.76%	-7.95%	-	-
Horiz. %	74.87%	87.69%	89.49%	87.44%	78.46%	92.05%	100.00%	-
P/EPS	13.28	16.02	15.99	16.81	13.84	24.24	25.76	-10.44%
YoY %	-17.10%	0.19%	-4.88%	21.46%	-42.90%	-5.90%	-	-
Horiz. %	51.55%	62.19%	62.07%	65.26%	53.73%	94.10%	100.00%	-
EY	7.53	6.24	6.25	5.95	7.22	4.12	3.88	11.67%
YoY %	20.67%	-0.16%	5.04%	-17.59%	75.24%	6.19%	-	-
Horiz. %	194.07%	160.82%	161.08%	153.35%	186.08%	106.19%	100.00%	-
DY	6.33	5.89	5.75	5.41	4.69	3.57	2.40	17.52%
YoY %	7.47%	2.43%	6.28%	15.35%	31.37%	48.75%	-	-
Horiz. %	263.75%	245.42%	239.58%	225.42%	195.42%	148.75%	100.00%	-
P/NAPS	1.96	2.18	1.10	2.66	2.70	2.97	3.26	-8.12%
YoY %	-10.09%	98.18%	-58.65%	-1.48%	-9.09%	-8.90%	-	-
Horiz. %	60.12%	66.87%	33.74%	81.60%	82.82%	91.10%	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