[STAR] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -9.68%

YoY- -43.94%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,074,809	1,057,653	1,084,679	830,127	839,691	751,415	715,333	7.01%
YoY %	1.62%	-2.49%	30.66%	-1.14%	11.75%	5.04%	-	-
Horiz. %	150.25%	147.85%	151.63%	116.05%	117.38%	105.04%	100.00%	-
PBT	223,233	263,685	250,183	152,905	249,118	203,176	192,140	2.52%
YoY %	-15.34%	5.40%	63.62%	-38.62%	22.61%	5.74%	-	-
Horiz. %	116.18%	137.24%	130.21%	79.58%	129.65%	105.74%	100.00%	-
Tax	-58,611	-68,019	-62,826	-48,052	-64,378	-43,023	-36,022	8.44%
YoY %	13.83%	-8.27%	-30.75%	25.36%	-49.64%	-19.44%	-	-
Horiz. %	162.71%	188.83%	174.41%	133.40%	178.72%	119.44%	100.00%	-
NP	164,622	195,666	187,357	104,853	184,740	160,153	156,118	0.88%
YoY %	-15.87%	4.43%	78.69%	-43.24%	15.35%	2.58%	-	-
Horiz. %	105.45%	125.33%	120.01%	67.16%	118.33%	102.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,837	192,556	181,495	103,546	184,716	160,449	156,118	1.21%
YoY %	-12.84%	6.09%	75.28%	-43.94%	15.12%	2.77%	-	-
Horiz. %	107.51%	123.34%	116.26%	66.33%	118.32%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.26%	25.80%	25.11%	31.43%	25.84%	21.18%	18.75%	-
YoY %	1.78%	2.75%	-20.11%	21.63%	22.00%	12.96%	-	-
Horiz. %	140.05%	137.60%	133.92%	167.63%	137.81%	112.96%	100.00%	-
Total Cost	910,187	861,987	897,322	725,274	654,951	591,262	559,215	8.44%
YoY %	5.59%	-3.94%	23.72%	10.74%	10.77%	5.73%	-	-
Horiz. %	162.76%	154.14%	160.46%	129.70%	117.12%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,078,352	1,041,552	1,270,567	1,218,441	1,248,697	1,181,635	2,267,146	-11.63%
YoY %	3.53%	-18.02%	4.28%	-2.42%	5.68%	-47.88%	-	-
Horiz. %	47.56%	45.94%	56.04%	53.74%	55.08%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	132,932	132,941	155,072	155,289	155,100	151,361	143,580	-1.27%
YoY %	-0.01%	-14.27%	-0.14%	0.12%	2.47%	5.42%	-	-
Horiz. %	92.58%	92.59%	108.00%	108.16%	108.02%	105.42%	100.00%	-
Div Payout %	79.20%	69.04%	85.44%	149.97%	83.97%	94.34%	91.97%	-
YoY %	14.72%	-19.19%	-43.03%	78.60%	-10.99%	2.58%	-	-
Horiz. %	86.12%	75.07%	92.90%	163.06%	91.30%	102.58%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,078,352	1,041,552	1,270,567	1,218,441	1,248,697	1,181,635	2,267,146	-11.63%
YoY %	3.53%	-18.02%	4.28%	-2.42%	5.68%	-47.88%	-	-
Horiz. %	47.56%	45.94%	56.04%	53.74%	55.08%	52.12%	100.00%	-
NOSH	738,597	738,689	738,702	738,449	738,873	738,522	738,484	0.00%
YoY %	-0.01%	-0.00%	0.03%	-0.06%	0.05%	0.01%	-	-
Horiz. %	100.02%	100.03%	100.03%	100.00%	100.05%	100.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.32%	18.50%	17.27%	12.63%	22.00%	21.31%	21.82%	-
YoY %	-17.19%	7.12%	36.74%	-42.59%	3.24%	-2.34%	-	-
Horiz. %	70.21%	84.78%	79.15%	57.88%	100.82%	97.66%	100.00%	-
ROE	15.56%	18.49%	14.28%	8.50%	14.79%	13.58%	6.89%	-
YoY %	-15.85%	29.48%	68.00%	-42.53%	8.91%	97.10%	-	-
Horiz. %	225.83%	268.36%	207.26%	123.37%	214.66%	197.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	145.52	143.18	146.84	112.41	113.64	101.75	96.87	7.01%
YoY %	1.63%	-2.49%	30.63%	-1.08%	11.69%	5.04%	-	-
Horiz. %	150.22%	147.81%	151.58%	116.04%	117.31%	105.04%	100.00%	-
EPS	22.72	26.07	24.57	14.02	25.00	21.73	21.14	1.20%
YoY %	-12.85%	6.11%	75.25%	-43.92%	15.05%	2.79%	-	-
Horiz. %	107.47%	123.32%	116.23%	66.32%	118.26%	102.79%	100.00%	-
DPS	18.00	18.00	21.00	21.00	21.00	20.50	19.44	-1.27%
YoY %	0.00%	-14.29%	0.00%	0.00%	2.44%	5.45%	-	-
Horiz. %	92.59%	92.59%	108.02%	108.02%	108.02%	105.45%	100.00%	-
NAPS	1.46	1.41	1.72	1.65	1.69	1.60	3.07	-11.64%
YoY %	3.55%	-18.02%	4.24%	-2.37%	5.62%	-47.88%	-	-
Horiz. %	47.56%	45.93%	56.03%	53.75%	55.05%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,449
RPS	145.53	143.20	146.86	112.40	113.69	101.74	96.85	7.01%
YoY %	1.63%	-2.49%	30.66%	-1.13%	11.75%	5.05%	-	-
Horiz. %	150.26%	147.86%	151.64%	116.06%	117.39%	105.05%	100.00%	-
EPS	22.72	26.07	24.57	14.02	25.01	21.72	21.14	1.20%
YoY %	-12.85%	6.11%	75.25%	-43.94%	15.15%	2.74%	-	-
Horiz. %	107.47%	123.32%	116.23%	66.32%	118.31%	102.74%	100.00%	-
DPS	18.00	18.00	21.00	21.03	21.00	20.49	19.44	-1.27%
YoY %	0.00%	-14.29%	-0.14%	0.14%	2.49%	5.40%	-	-
Horiz. %	92.59%	92.59%	108.02%	108.18%	108.02%	105.40%	100.00%	-
NAPS	1.4601	1.4102	1.7203	1.6497	1.6907	1.5999	3.0697	-11.63%
YoY %	3.54%	-18.03%	4.28%	-2.43%	5.68%	-47.88%	-	-
Horiz. %	47.56%	45.94%	56.04%	53.74%	55.08%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.18	3.40	3.45	3.10	3.50	3.46	3.50	-
P/RPS	2.19	2.37	2.35	2.76	3.08	3.40	3.61	-7.98%
YoY %	-7.59%	0.85%	-14.86%	-10.39%	-9.41%	-5.82%	-	-
Horiz. %	60.66%	65.65%	65.10%	76.45%	85.32%	94.18%	100.00%	-
P/EPS	13.99	13.04	14.04	22.11	14.00	15.93	16.56	-2.76%
YoY %	7.29%	-7.12%	-36.50%	57.93%	-12.12%	-3.80%	-	-
Horiz. %	84.48%	78.74%	84.78%	133.51%	84.54%	96.20%	100.00%	-
EY	7.15	7.67	7.12	4.52	7.14	6.28	6.04	2.84%
YoY %	-6.78%	7.72%	57.52%	-36.69%	13.69%	3.97%	-	-
Horiz. %	118.38%	126.99%	117.88%	74.83%	118.21%	103.97%	100.00%	-
DY	5.66	5.29	6.09	6.77	6.00	5.92	5.56	0.29%
YoY %	6.99%	-13.14%	-10.04%	12.83%	1.35%	6.47%	-	-
Horiz. %	101.80%	95.14%	109.53%	121.76%	107.91%	106.47%	100.00%	-
P/NAPS	2.18	2.41	2.01	1.88	2.07	2.16	1.14	11.39%
YoY %	-9.54%	19.90%	6.91%	-9.18%	-4.17%	89.47%	-	-
Horiz. %	191.23%	211.40%	176.32%	164.91%	181.58%	189.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	18/08/11	17/08/10	30/07/09	30/07/08	26/07/07	27/07/06	-
Price	3.18	3.35	3.56	3.24	3.32	3.48	3.38	-
P/RPS	2.19	2.34	2.42	2.88	2.92	3.42	3.49	-7.46%
YoY %	-6.41%	-3.31%	-15.97%	-1.37%	-14.62%	-2.01%	-	-
Horiz. %	62.75%	67.05%	69.34%	82.52%	83.67%	97.99%	100.00%	-
P/EPS	13.99	12.85	14.49	23.11	13.28	16.02	15.99	-2.20%
YoY %	8.87%	-11.32%	-37.30%	74.02%	-17.10%	0.19%	-	-
Horiz. %	87.49%	80.36%	90.62%	144.53%	83.05%	100.19%	100.00%	-
EY	7.15	7.78	6.90	4.33	7.53	6.24	6.25	2.26%
YoY %	-8.10%	12.75%	59.35%	-42.50%	20.67%	-0.16%	-	-
Horiz. %	114.40%	124.48%	110.40%	69.28%	120.48%	99.84%	100.00%	-
DY	5.66	5.37	5.90	6.48	6.33	5.89	5.75	-0.26%
YoY %	5.40%	-8.98%	-8.95%	2.37%	7.47%	2.43%	-	-
Horiz. %	98.43%	93.39%	102.61%	112.70%	110.09%	102.43%	100.00%	-
P/NAPS	2.18	2.38	2.07	1.96	1.96	2.18	1.10	12.06%
YoY %	-8.40%	14.98%	5.61%	0.00%	-10.09%	98.18%	-	-
Horiz. %	198.18%	216.36%	188.18%	178.18%	178.18%	198.18%	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