[STAR] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.7%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 832,096 777,553 717,866 710,858 687,181 574,142 502,573 8.75%
PBT 248,281 195,647 210,644 176,212 169,851 120,959 93,642 17.62%
Tax -67,287 -41,465 -43,723 -31,351 -15,628 -29,456 -15,940 27.09%
NP 180,994 154,182 166,921 144,861 154,223 91,503 77,702 15.11%
-
NP to SH 181,020 154,468 166,921 144,861 154,223 91,503 77,702 15.12%
-
Tax Rate 27.10% 21.19% 20.76% 17.79% 9.20% 24.35% 17.02% -
Total Cost 651,102 623,371 550,945 565,997 532,958 482,639 424,871 7.36%
-
Net Worth 1,211,925 1,167,617 1,123,164 960,993 770,041 678,028 610,040 12.10%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 155,100 151,361 143,580 130,824 95,130 69,795 45,669 22.57%
Div Payout % 85.68% 97.99% 86.02% 90.31% 61.68% 76.28% 58.77% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,211,925 1,167,617 1,123,164 960,993 770,041 678,028 610,040 12.10%
NOSH 738,979 738,998 738,924 338,377 320,850 313,902 306,552 15.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.75% 19.83% 23.25% 20.38% 22.44% 15.94% 15.46% -
ROE 14.94% 13.23% 14.86% 15.07% 20.03% 13.50% 12.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 112.60 105.22 97.15 210.08 214.17 182.90 163.94 -6.06%
EPS 24.50 20.90 22.59 42.81 48.07 29.15 25.35 -0.56%
DPS 21.00 20.50 19.43 38.66 30.00 22.50 15.00 5.76%
NAPS 1.64 1.58 1.52 2.84 2.40 2.16 1.99 -3.16%
Adjusted Per Share Value based on latest NOSH - 338,377
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 112.66 105.28 97.20 96.25 93.04 77.74 68.05 8.75%
EPS 24.51 20.91 22.60 19.61 20.88 12.39 10.52 15.12%
DPS 21.00 20.49 19.44 17.71 12.88 9.45 6.18 22.59%
NAPS 1.6409 1.5809 1.5207 1.3012 1.0426 0.918 0.826 12.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.24 3.38 3.32 7.40 6.50 6.00 5.95 -
P/RPS 2.88 3.21 3.42 3.52 3.03 3.28 3.63 -3.78%
P/EPS 13.23 16.17 14.70 17.29 13.52 20.58 23.47 -9.10%
EY 7.56 6.18 6.80 5.79 7.39 4.86 4.26 10.02%
DY 6.48 6.07 5.85 5.22 4.62 3.75 2.52 17.03%
P/NAPS 1.98 2.14 2.18 2.61 2.71 2.78 2.99 -6.63%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 01/11/07 30/10/06 08/11/05 02/11/04 03/11/03 11/11/02 -
Price 3.12 3.38 3.36 7.20 6.40 6.10 5.95 -
P/RPS 2.77 3.21 3.46 3.43 2.99 3.34 3.63 -4.40%
P/EPS 12.74 16.17 14.87 16.82 13.31 20.93 23.47 -9.67%
EY 7.85 6.18 6.72 5.95 7.51 4.78 4.26 10.71%
DY 6.73 6.07 5.78 5.37 4.69 3.69 2.52 17.77%
P/NAPS 1.90 2.14 2.21 2.54 2.67 2.82 2.99 -7.27%

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