[STAR] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 6.92%

YoY- 15.23%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	870,970	832,096	777,553	717,866	710,858	687,181	574,142	7.18%
YoY %	4.67%	7.01%	8.31%	0.99%	3.45%	19.69%	-	-
Horiz. %	151.70%	144.93%	135.43%	125.03%	123.81%	119.69%	100.00%	-
PBT	143,154	248,281	195,647	210,644	176,212	169,851	120,959	2.84%
YoY %	-42.34%	26.90%	-7.12%	19.54%	3.75%	40.42%	-	-
Horiz. %	118.35%	205.26%	161.75%	174.14%	145.68%	140.42%	100.00%	-
Tax	-43,774	-67,287	-41,465	-43,723	-31,351	-15,628	-29,456	6.81%
YoY %	34.94%	-62.27%	5.16%	-39.46%	-100.61%	46.94%	-	-
Horiz. %	148.61%	228.43%	140.77%	148.43%	106.43%	53.06%	100.00%	-
NP	99,380	180,994	154,182	166,921	144,861	154,223	91,503	1.38%
YoY %	-45.09%	17.39%	-7.63%	15.23%	-6.07%	68.54%	-	-
Horiz. %	108.61%	197.80%	168.50%	182.42%	158.31%	168.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,067	181,020	154,468	166,921	144,861	154,223	91,503	0.98%
YoY %	-46.38%	17.19%	-7.46%	15.23%	-6.07%	68.54%	-	-
Horiz. %	106.08%	197.83%	168.81%	182.42%	158.31%	168.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.58%	27.10%	21.19%	20.76%	17.79%	9.20%	24.35%	-
YoY %	12.84%	27.89%	2.07%	16.69%	93.37%	-62.22%	-	-
Horiz. %	125.59%	111.29%	87.02%	85.26%	73.06%	37.78%	100.00%	-
Total Cost	771,590	651,102	623,371	550,945	565,997	532,958	482,639	8.12%
YoY %	18.51%	4.45%	13.15%	-2.66%	6.20%	10.43%	-	-
Horiz. %	159.87%	134.90%	129.16%	114.15%	117.27%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,939	1,211,925	1,167,617	1,123,164	960,993	770,041	678,028	9.78%
YoY %	-1.98%	3.79%	3.96%	16.88%	24.80%	13.57%	-	-
Horiz. %	175.21%	178.74%	172.21%	165.65%	141.73%	113.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	155,289	155,100	151,361	143,580	130,824	95,130	69,795	14.24%
YoY %	0.12%	2.47%	5.42%	9.75%	37.52%	36.30%	-	-
Horiz. %	222.49%	222.22%	216.87%	205.72%	187.44%	136.30%	100.00%	-
Div Payout %	159.98%	85.68%	97.99%	86.02%	90.31%	61.68%	76.28%	-
YoY %	86.72%	-12.56%	13.92%	-4.75%	46.42%	-19.14%	-	-
Horiz. %	209.73%	112.32%	128.46%	112.77%	118.39%	80.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,187,939	1,211,925	1,167,617	1,123,164	960,993	770,041	678,028	9.78%
YoY %	-1.98%	3.79%	3.96%	16.88%	24.80%	13.57%	-	-
Horiz. %	175.21%	178.74%	172.21%	165.65%	141.73%	113.57%	100.00%	-
NOSH	737,850	738,979	738,998	738,924	338,377	320,850	313,902	15.29%
YoY %	-0.15%	-0.00%	0.01%	118.37%	5.46%	2.21%	-	-
Horiz. %	235.06%	235.42%	235.42%	235.40%	107.80%	102.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	11.41%	21.75%	19.83%	23.25%	20.38%	22.44%	15.94%	-
YoY %	-47.54%	9.68%	-14.71%	14.08%	-9.18%	40.78%	-	-
Horiz. %	71.58%	136.45%	124.40%	145.86%	127.85%	140.78%	100.00%	-
ROE	8.17%	14.94%	13.23%	14.86%	15.07%	20.03%	13.50%	-
YoY %	-45.31%	12.93%	-10.97%	-1.39%	-24.76%	48.37%	-	-
Horiz. %	60.52%	110.67%	98.00%	110.07%	111.63%	148.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	118.04	112.60	105.22	97.15	210.08	214.17	182.90	-7.03%
YoY %	4.83%	7.01%	8.31%	-53.76%	-1.91%	17.10%	-	-
Horiz. %	64.54%	61.56%	57.53%	53.12%	114.86%	117.10%	100.00%	-
EPS	13.16	24.50	20.90	22.59	42.81	48.07	29.15	-12.40%
YoY %	-46.29%	17.22%	-7.48%	-47.23%	-10.94%	64.91%	-	-
Horiz. %	45.15%	84.05%	71.70%	77.50%	146.86%	164.91%	100.00%	-
DPS	21.00	21.00	20.50	19.43	38.66	30.00	22.50	-1.14%
YoY %	0.00%	2.44%	5.51%	-49.74%	28.87%	33.33%	-	-
Horiz. %	93.33%	93.33%	91.11%	86.36%	171.82%	133.33%	100.00%	-
NAPS	1.61	1.64	1.58	1.52	2.84	2.40	2.16	-4.77%
YoY %	-1.83%	3.80%	3.95%	-46.48%	18.33%	11.11%	-	-
Horiz. %	74.54%	75.93%	73.15%	70.37%	131.48%	111.11%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 738,924
RPS	117.93	112.66	105.28	97.20	96.25	93.04	77.74	7.18%
YoY %	4.68%	7.01%	8.31%	0.99%	3.45%	19.68%	-	-
Horiz. %	151.70%	144.92%	135.43%	125.03%	123.81%	119.68%	100.00%	-
EPS	13.14	24.51	20.91	22.60	19.61	20.88	12.39	0.98%
YoY %	-46.39%	17.22%	-7.48%	15.25%	-6.08%	68.52%	-	-
Horiz. %	106.05%	197.82%	168.77%	182.41%	158.27%	168.52%	100.00%	-
DPS	21.03	21.00	20.49	19.44	17.71	12.88	9.45	14.24%
YoY %	0.14%	2.49%	5.40%	9.77%	37.50%	36.30%	-	-
Horiz. %	222.54%	222.22%	216.83%	205.71%	187.41%	136.30%	100.00%	-
NAPS	1.6084	1.6409	1.5809	1.5207	1.3012	1.0426	0.918	9.78%
YoY %	-1.98%	3.80%	3.96%	16.87%	24.80%	13.57%	-	-
Horiz. %	175.21%	178.75%	172.21%	165.65%	141.74%	113.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.23	3.24	3.38	3.32	7.40	6.50	6.00	-
P/RPS	2.74	2.88	3.21	3.42	3.52	3.03	3.28	-2.95%
YoY %	-4.86%	-10.28%	-6.14%	-2.84%	16.17%	-7.62%	-	-
Horiz. %	83.54%	87.80%	97.87%	104.27%	107.32%	92.38%	100.00%	-
P/EPS	24.55	13.23	16.17	14.70	17.29	13.52	20.58	2.98%
YoY %	85.56%	-18.18%	10.00%	-14.98%	27.88%	-34.31%	-	-
Horiz. %	119.29%	64.29%	78.57%	71.43%	84.01%	65.69%	100.00%	-
EY	4.07	7.56	6.18	6.80	5.79	7.39	4.86	-2.91%
YoY %	-46.16%	22.33%	-9.12%	17.44%	-21.65%	52.06%	-	-
Horiz. %	83.74%	155.56%	127.16%	139.92%	119.14%	152.06%	100.00%	-
DY	6.50	6.48	6.07	5.85	5.22	4.62	3.75	9.59%
YoY %	0.31%	6.75%	3.76%	12.07%	12.99%	23.20%	-	-
Horiz. %	173.33%	172.80%	161.87%	156.00%	139.20%	123.20%	100.00%	-
P/NAPS	2.01	1.98	2.14	2.18	2.61	2.71	2.78	-5.25%
YoY %	1.52%	-7.48%	-1.83%	-16.48%	-3.69%	-2.52%	-	-
Horiz. %	72.30%	71.22%	76.98%	78.42%	93.88%	97.48%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	12/11/08	01/11/07	30/10/06	08/11/05	02/11/04	03/11/03	-
Price	3.34	3.12	3.38	3.36	7.20	6.40	6.10	-
P/RPS	2.83	2.77	3.21	3.46	3.43	2.99	3.34	-2.72%
YoY %	2.17%	-13.71%	-7.23%	0.87%	14.72%	-10.48%	-	-
Horiz. %	84.73%	82.93%	96.11%	103.59%	102.69%	89.52%	100.00%	-
P/EPS	25.39	12.74	16.17	14.87	16.82	13.31	20.93	3.26%
YoY %	99.29%	-21.21%	8.74%	-11.59%	26.37%	-36.41%	-	-
Horiz. %	121.31%	60.87%	77.26%	71.05%	80.36%	63.59%	100.00%	-
EY	3.94	7.85	6.18	6.72	5.95	7.51	4.78	-3.16%
YoY %	-49.81%	27.02%	-8.04%	12.94%	-20.77%	57.11%	-	-
Horiz. %	82.43%	164.23%	129.29%	140.59%	124.48%	157.11%	100.00%	-
DY	6.29	6.73	6.07	5.78	5.37	4.69	3.69	9.28%
YoY %	-6.54%	10.87%	5.02%	7.64%	14.50%	27.10%	-	-
Horiz. %	170.46%	182.38%	164.50%	156.64%	145.53%	127.10%	100.00%	-
P/NAPS	2.07	1.90	2.14	2.21	2.54	2.67	2.82	-5.01%
YoY %	8.95%	-11.21%	-3.17%	-12.99%	-4.87%	-5.32%	-	-
Horiz. %	73.40%	67.38%	75.89%	78.37%	90.07%	94.68%	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