[STAR] YoY TTM Result on 30-Sep-2004 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

02-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 4.61%

YoY- 68.54%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	777,553	717,866	710,858	687,181	574,142	502,573	471,819	8.67%
YoY %	8.31%	0.99%	3.45%	19.69%	14.24%	6.52%	-	-
Horiz. %	164.80%	152.15%	150.66%	145.65%	121.69%	106.52%	100.00%	-
PBT	195,647	210,644	176,212	169,851	120,959	93,642	99,220	11.97%
YoY %	-7.12%	19.54%	3.75%	40.42%	29.17%	-5.62%	-	-
Horiz. %	197.19%	212.30%	177.60%	171.19%	121.91%	94.38%	100.00%	-
Tax	-41,465	-43,723	-31,351	-15,628	-29,456	-15,940	-29,962	5.56%
YoY %	5.16%	-39.46%	-100.61%	46.94%	-84.79%	46.80%	-	-
Horiz. %	138.39%	145.93%	104.64%	52.16%	98.31%	53.20%	100.00%	-
NP	154,182	166,921	144,861	154,223	91,503	77,702	69,258	14.26%
YoY %	-7.63%	15.23%	-6.07%	68.54%	17.76%	12.19%	-	-
Horiz. %	222.62%	241.01%	209.16%	222.68%	132.12%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,468	166,921	144,861	154,223	91,503	77,702	69,258	14.29%
YoY %	-7.46%	15.23%	-6.07%	68.54%	17.76%	12.19%	-	-
Horiz. %	223.03%	241.01%	209.16%	222.68%	132.12%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.19%	20.76%	17.79%	9.20%	24.35%	17.02%	30.20%	-
YoY %	2.07%	16.69%	93.37%	-62.22%	43.07%	-43.64%	-	-
Horiz. %	70.17%	68.74%	58.91%	30.46%	80.63%	56.36%	100.00%	-
Total Cost	623,371	550,945	565,997	532,958	482,639	424,871	402,561	7.55%
YoY %	13.15%	-2.66%	6.20%	10.43%	13.60%	5.54%	-	-
Horiz. %	154.85%	136.86%	140.60%	132.39%	119.89%	105.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,617	1,123,164	960,993	770,041	678,028	610,040	558,893	13.05%
YoY %	3.96%	16.88%	24.80%	13.57%	11.14%	9.15%	-	-
Horiz. %	208.92%	200.96%	171.95%	137.78%	121.32%	109.15%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	151,361	143,580	130,824	95,130	69,795	45,669	26,565	33.62%
YoY %	5.42%	9.75%	37.52%	36.30%	52.83%	71.91%	-	-
Horiz. %	569.78%	540.49%	492.47%	358.10%	262.73%	171.91%	100.00%	-
Div Payout %	97.99%	86.02%	90.31%	61.68%	76.28%	58.77%	38.36%	-
YoY %	13.92%	-4.75%	46.42%	-19.14%	29.79%	53.21%	-	-
Horiz. %	255.45%	224.24%	235.43%	160.79%	198.85%	153.21%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	1,167,617	1,123,164	960,993	770,041	678,028	610,040	558,893	13.05%
YoY %	3.96%	16.88%	24.80%	13.57%	11.14%	9.15%	-	-
Horiz. %	208.92%	200.96%	171.95%	137.78%	121.32%	109.15%	100.00%	-
NOSH	738,998	738,924	338,377	320,850	313,902	306,552	151,873	30.15%
YoY %	0.01%	118.37%	5.46%	2.21%	2.40%	101.85%	-	-
Horiz. %	486.59%	486.54%	222.80%	211.26%	206.69%	201.85%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	19.83%	23.25%	20.38%	22.44%	15.94%	15.46%	14.68%	-
YoY %	-14.71%	14.08%	-9.18%	40.78%	3.10%	5.31%	-	-
Horiz. %	135.08%	158.38%	138.83%	152.86%	108.58%	105.31%	100.00%	-
ROE	13.23%	14.86%	15.07%	20.03%	13.50%	12.74%	12.39%	-
YoY %	-10.97%	-1.39%	-24.76%	48.37%	5.97%	2.82%	-	-
Horiz. %	106.78%	119.94%	121.63%	161.66%	108.96%	102.82%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	105.22	97.15	210.08	214.17	182.90	163.94	310.67	-16.50%
YoY %	8.31%	-53.76%	-1.91%	17.10%	11.57%	-47.23%	-	-
Horiz. %	33.87%	31.27%	67.62%	68.94%	58.87%	52.77%	100.00%	-
EPS	20.90	22.59	42.81	48.07	29.15	25.35	45.60	-12.18%
YoY %	-7.48%	-47.23%	-10.94%	64.91%	14.99%	-44.41%	-	-
Horiz. %	45.83%	49.54%	93.88%	105.42%	63.93%	55.59%	100.00%	-
DPS	20.50	19.43	38.66	30.00	22.50	15.00	17.50	2.67%
YoY %	5.51%	-49.74%	28.87%	33.33%	50.00%	-14.29%	-	-
Horiz. %	117.14%	111.03%	220.91%	171.43%	128.57%	85.71%	100.00%	-
NAPS	1.58	1.52	2.84	2.40	2.16	1.99	3.68	-13.13%
YoY %	3.95%	-46.48%	18.33%	11.11%	8.54%	-45.92%	-	-
Horiz. %	42.93%	41.30%	77.17%	65.22%	58.70%	54.08%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 320,850
RPS	105.28	97.20	96.25	93.04	77.74	68.05	63.88	8.67%
YoY %	8.31%	0.99%	3.45%	19.68%	14.24%	6.53%	-	-
Horiz. %	164.81%	152.16%	150.67%	145.65%	121.70%	106.53%	100.00%	-
EPS	20.91	22.60	19.61	20.88	12.39	10.52	9.38	14.28%
YoY %	-7.48%	15.25%	-6.08%	68.52%	17.78%	12.15%	-	-
Horiz. %	222.92%	240.94%	209.06%	222.60%	132.09%	112.15%	100.00%	-
DPS	20.49	19.44	17.71	12.88	9.45	6.18	3.60	33.60%
YoY %	5.40%	9.77%	37.50%	36.30%	52.91%	71.67%	-	-
Horiz. %	569.17%	540.00%	491.94%	357.78%	262.50%	171.67%	100.00%	-
NAPS	1.5809	1.5207	1.3012	1.0426	0.918	0.826	0.7567	13.05%
YoY %	3.96%	16.87%	24.80%	13.57%	11.14%	9.16%	-	-
Horiz. %	208.92%	200.96%	171.96%	137.78%	121.32%	109.16%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	3.38	3.32	7.40	6.50	6.00	5.95	9.00	-
P/RPS	3.21	3.42	3.52	3.03	3.28	3.63	2.90	1.70%
YoY %	-6.14%	-2.84%	16.17%	-7.62%	-9.64%	25.17%	-	-
Horiz. %	110.69%	117.93%	121.38%	104.48%	113.10%	125.17%	100.00%	-
P/EPS	16.17	14.70	17.29	13.52	20.58	23.47	19.74	-3.26%
YoY %	10.00%	-14.98%	27.88%	-34.31%	-12.31%	18.90%	-	-
Horiz. %	81.91%	74.47%	87.59%	68.49%	104.26%	118.90%	100.00%	-
EY	6.18	6.80	5.79	7.39	4.86	4.26	5.07	3.35%
YoY %	-9.12%	17.44%	-21.65%	52.06%	14.08%	-15.98%	-	-
Horiz. %	121.89%	134.12%	114.20%	145.76%	95.86%	84.02%	100.00%	-
DY	6.07	5.85	5.22	4.62	3.75	2.52	1.94	20.92%
YoY %	3.76%	12.07%	12.99%	23.20%	48.81%	29.90%	-	-
Horiz. %	312.89%	301.55%	269.07%	238.14%	193.30%	129.90%	100.00%	-
P/NAPS	2.14	2.18	2.61	2.71	2.78	2.99	2.45	-2.22%
YoY %	-1.83%	-16.48%	-3.69%	-2.52%	-7.02%	22.04%	-	-
Horiz. %	87.35%	88.98%	106.53%	110.61%	113.47%	122.04%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	01/11/07	30/10/06	08/11/05	02/11/04	03/11/03	11/11/02	05/11/01	-
Price	3.38	3.36	7.20	6.40	6.10	5.95	4.38	-
P/RPS	3.21	3.46	3.43	2.99	3.34	3.63	1.41	14.68%
YoY %	-7.23%	0.87%	14.72%	-10.48%	-7.99%	157.45%	-	-
Horiz. %	227.66%	245.39%	243.26%	212.06%	236.88%	257.45%	100.00%	-
P/EPS	16.17	14.87	16.82	13.31	20.93	23.47	9.60	9.07%
YoY %	8.74%	-11.59%	26.37%	-36.41%	-10.82%	144.48%	-	-
Horiz. %	168.44%	154.90%	175.21%	138.65%	218.02%	244.48%	100.00%	-
EY	6.18	6.72	5.95	7.51	4.78	4.26	10.41	-8.32%
YoY %	-8.04%	12.94%	-20.77%	57.11%	12.21%	-59.08%	-	-
Horiz. %	59.37%	64.55%	57.16%	72.14%	45.92%	40.92%	100.00%	-
DY	6.07	5.78	5.37	4.69	3.69	2.52	4.00	7.19%
YoY %	5.02%	7.64%	14.50%	27.10%	46.43%	-37.00%	-	-
Horiz. %	151.75%	144.50%	134.25%	117.25%	92.25%	63.00%	100.00%	-
P/NAPS	2.14	2.21	2.54	2.67	2.82	2.99	1.19	10.27%
YoY %	-3.17%	-12.99%	-4.87%	-5.32%	-5.69%	151.26%	-	-
Horiz. %	179.83%	185.71%	213.45%	224.37%	236.97%	251.26%	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