[STAR] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -6.26%

YoY- -46.38%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,087,147	1,063,231	1,079,332	870,970	832,096	777,553	717,866	7.15%
YoY %	2.25%	-1.49%	23.92%	4.67%	7.01%	8.31%	-	-
Horiz. %	151.44%	148.11%	150.35%	121.33%	115.91%	108.31%	100.00%	-
PBT	214,310	258,535	261,498	143,154	248,281	195,647	210,644	0.28%
YoY %	-17.11%	-1.13%	82.67%	-42.34%	26.90%	-7.12%	-	-
Horiz. %	101.74%	122.74%	124.14%	67.96%	117.87%	92.88%	100.00%	-
Tax	-56,360	-68,291	-64,545	-43,774	-67,287	-41,465	-43,723	4.31%
YoY %	17.47%	-5.80%	-47.45%	34.94%	-62.27%	5.16%	-	-
Horiz. %	128.90%	156.19%	147.62%	100.12%	153.89%	94.84%	100.00%	-
NP	157,950	190,244	196,953	99,380	180,994	154,182	166,921	-0.91%
YoY %	-16.98%	-3.41%	98.18%	-45.09%	17.39%	-7.63%	-	-
Horiz. %	94.63%	113.97%	117.99%	59.54%	108.43%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,427	190,284	191,860	97,067	181,020	154,468	166,921	-0.55%
YoY %	-15.17%	-0.82%	97.66%	-46.38%	17.19%	-7.46%	-	-
Horiz. %	96.71%	114.00%	114.94%	58.15%	108.45%	92.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	26.41%	24.68%	30.58%	27.10%	21.19%	20.76%	-
YoY %	-0.42%	7.01%	-19.29%	12.84%	27.89%	2.07%	-	-
Horiz. %	126.69%	127.22%	118.88%	147.30%	130.54%	102.07%	100.00%	-
Total Cost	929,197	872,987	882,379	771,590	651,102	623,371	550,945	9.09%
YoY %	6.44%	-1.06%	14.36%	18.51%	4.45%	13.15%	-	-
Horiz. %	168.66%	158.45%	160.16%	140.05%	118.18%	113.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,042,184	1,019,496	1,255,371	1,187,939	1,211,925	1,167,617	1,123,164	-1.23%
YoY %	2.23%	-18.79%	5.68%	-1.98%	3.79%	3.96%	-	-
Horiz. %	92.79%	90.77%	111.77%	105.77%	107.90%	103.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	82.35%	69.87%	80.83%	159.98%	85.68%	97.99%	86.02%	-
YoY %	17.86%	-13.56%	-49.47%	86.72%	-12.56%	13.92%	-	-
Horiz. %	95.73%	81.23%	93.97%	185.98%	99.60%	113.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,042,184	1,019,496	1,255,371	1,187,939	1,211,925	1,167,617	1,123,164	-1.23%
YoY %	2.23%	-18.79%	5.68%	-1.98%	3.79%	3.96%	-	-
Horiz. %	92.79%	90.77%	111.77%	105.77%	107.90%	103.96%	100.00%	-
NOSH	739,137	738,765	738,453	737,850	738,979	738,998	738,924	0.00%
YoY %	0.05%	0.04%	0.08%	-0.15%	-0.00%	0.01%	-	-
Horiz. %	100.03%	99.98%	99.94%	99.85%	100.01%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	14.53%	17.89%	18.25%	11.41%	21.75%	19.83%	23.25%	-
YoY %	-18.78%	-1.97%	59.95%	-47.54%	9.68%	-14.71%	-	-
Horiz. %	62.49%	76.95%	78.49%	49.08%	93.55%	85.29%	100.00%	-
ROE	15.49%	18.66%	15.28%	8.17%	14.94%	13.23%	14.86%	-
YoY %	-16.99%	22.12%	87.03%	-45.31%	12.93%	-10.97%	-	-
Horiz. %	104.24%	125.57%	102.83%	54.98%	100.54%	89.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	147.08	143.92	146.16	118.04	112.60	105.22	97.15	7.14%
YoY %	2.20%	-1.53%	23.82%	4.83%	7.01%	8.31%	-	-
Horiz. %	151.39%	148.14%	150.45%	121.50%	115.90%	108.31%	100.00%	-
EPS	21.84	25.76	25.98	13.16	24.50	20.90	22.59	-0.56%
YoY %	-15.22%	-0.85%	97.42%	-46.29%	17.22%	-7.48%	-	-
Horiz. %	96.68%	114.03%	115.01%	58.26%	108.46%	92.52%	100.00%	-
DPS	18.00	18.00	21.00	21.00	21.00	20.50	19.43	-1.26%
YoY %	0.00%	-14.29%	0.00%	0.00%	2.44%	5.51%	-	-
Horiz. %	92.64%	92.64%	108.08%	108.08%	108.08%	105.51%	100.00%	-
NAPS	1.41	1.38	1.70	1.61	1.64	1.58	1.52	-1.24%
YoY %	2.17%	-18.82%	5.59%	-1.83%	3.80%	3.95%	-	-
Horiz. %	92.76%	90.79%	111.84%	105.92%	107.89%	103.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 737,850
RPS	147.20	143.96	146.14	117.93	112.66	105.28	97.20	7.15%
YoY %	2.25%	-1.49%	23.92%	4.68%	7.01%	8.31%	-	-
Horiz. %	151.44%	148.11%	150.35%	121.33%	115.91%	108.31%	100.00%	-
EPS	21.86	25.76	25.98	13.14	24.51	20.91	22.60	-0.55%
YoY %	-15.14%	-0.85%	97.72%	-46.39%	17.22%	-7.48%	-	-
Horiz. %	96.73%	113.98%	114.96%	58.14%	108.45%	92.52%	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	1.4111	1.3804	1.6997	1.6084	1.6409	1.5809	1.5207	-1.23%
YoY %	2.22%	-18.79%	5.68%	-1.98%	3.80%	3.96%	-	-
Horiz. %	92.79%	90.77%	111.77%	105.77%	107.90%	103.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.16	3.15	3.60	3.23	3.24	3.38	3.32	-
P/RPS	2.15	2.19	2.46	2.74	2.88	3.21	3.42	-7.43%
YoY %	-1.83%	-10.98%	-10.22%	-4.86%	-10.28%	-6.14%	-	-
Horiz. %	62.87%	64.04%	71.93%	80.12%	84.21%	93.86%	100.00%	-
P/EPS	14.47	12.23	13.86	24.55	13.23	16.17	14.70	-0.26%
YoY %	18.32%	-11.76%	-43.54%	85.56%	-18.18%	10.00%	-	-
Horiz. %	98.44%	83.20%	94.29%	167.01%	90.00%	110.00%	100.00%	-
EY	6.91	8.18	7.22	4.07	7.56	6.18	6.80	0.26%
YoY %	-15.53%	13.30%	77.40%	-46.16%	22.33%	-9.12%	-	-
Horiz. %	101.62%	120.29%	106.18%	59.85%	111.18%	90.88%	100.00%	-
DY	5.70	5.71	5.83	6.50	6.48	6.07	5.85	-0.43%
YoY %	-0.18%	-2.06%	-10.31%	0.31%	6.75%	3.76%	-	-
Horiz. %	97.44%	97.61%	99.66%	111.11%	110.77%	103.76%	100.00%	-
P/NAPS	2.24	2.28	2.12	2.01	1.98	2.14	2.18	0.45%
YoY %	-1.75%	7.55%	5.47%	1.52%	-7.48%	-1.83%	-	-
Horiz. %	102.75%	104.59%	97.25%	92.20%	90.83%	98.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	23/11/11	11/11/10	05/11/09	12/11/08	01/11/07	30/10/06	-
Price	3.01	3.17	3.48	3.34	3.12	3.38	3.36	-
P/RPS	2.05	2.20	2.38	2.83	2.77	3.21	3.46	-8.34%
YoY %	-6.82%	-7.56%	-15.90%	2.17%	-13.71%	-7.23%	-	-
Horiz. %	59.25%	63.58%	68.79%	81.79%	80.06%	92.77%	100.00%	-
P/EPS	13.78	12.31	13.39	25.39	12.74	16.17	14.87	-1.25%
YoY %	11.94%	-8.07%	-47.26%	99.29%	-21.21%	8.74%	-	-
Horiz. %	92.67%	82.78%	90.05%	170.75%	85.68%	108.74%	100.00%	-
EY	7.26	8.13	7.47	3.94	7.85	6.18	6.72	1.29%
YoY %	-10.70%	8.84%	89.59%	-49.81%	27.02%	-8.04%	-	-
Horiz. %	108.04%	120.98%	111.16%	58.63%	116.82%	91.96%	100.00%	-
DY	5.98	5.68	6.03	6.29	6.73	6.07	5.78	0.56%
YoY %	5.28%	-5.80%	-4.13%	-6.54%	10.87%	5.02%	-	-
Horiz. %	103.46%	98.27%	104.33%	108.82%	116.44%	105.02%	100.00%	-
P/NAPS	2.13	2.30	2.05	2.07	1.90	2.14	2.21	-0.61%
YoY %	-7.39%	12.20%	-0.97%	8.95%	-11.21%	-3.17%	-	-
Horiz. %	96.38%	104.07%	92.76%	93.67%	85.97%	96.83%	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