[STAR] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.17%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 713,607 692,963 605,167 521,350 468,857 444,798 327,486 -0.82%
PBT 191,713 166,208 137,080 102,876 86,328 121,451 96,900 -0.72%
Tax -36,245 -24,956 -16,917 -25,307 -18,056 -45,565 -87 -6.21%
NP 155,468 141,252 120,163 77,569 68,272 75,886 96,813 -0.50%
-
NP to SH 155,468 141,252 120,163 77,569 68,272 75,886 96,813 -0.50%
-
Tax Rate 18.91% 15.01% 12.34% 24.60% 20.92% 37.52% 0.09% -
Total Cost 558,139 551,711 485,004 443,781 400,585 368,912 230,673 -0.93%
-
Net Worth 1,025,060 823,462 737,944 636,028 580,333 532,822 484,271 -0.79%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 135,971 112,412 78,505 61,475 34,173 26,563 22,773 -1.88%
Div Payout % 87.46% 79.58% 65.33% 79.25% 50.05% 35.00% 23.52% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,025,060 823,462 737,944 636,028 580,333 532,822 484,271 -0.79%
NOSH 348,660 322,926 315,360 308,751 303,839 151,801 151,809 -0.88%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 21.79% 20.38% 19.86% 14.88% 14.56% 17.06% 29.56% -
ROE 15.17% 17.15% 16.28% 12.20% 11.76% 14.24% 19.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 204.67 214.59 191.90 168.86 154.31 293.01 215.72 0.05%
EPS 44.59 43.74 38.10 25.12 22.47 49.99 63.77 0.38%
DPS 39.00 35.00 25.00 20.00 11.25 17.50 15.00 -1.01%
NAPS 2.94 2.55 2.34 2.06 1.91 3.51 3.19 0.08%
Adjusted Per Share Value based on latest NOSH - 308,751
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 96.62 93.83 81.94 70.59 63.48 60.22 44.34 -0.82%
EPS 21.05 19.13 16.27 10.50 9.24 10.27 13.11 -0.50%
DPS 18.41 15.22 10.63 8.32 4.63 3.60 3.08 -1.88%
NAPS 1.3879 1.115 0.9992 0.8612 0.7858 0.7214 0.6557 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 7.35 6.80 6.20 6.00 4.94 10.70 0.00 -
P/RPS 3.59 3.17 3.23 3.55 3.20 3.65 0.00 -100.00%
P/EPS 16.48 15.55 16.27 23.88 21.99 21.40 0.00 -100.00%
EY 6.07 6.43 6.15 4.19 4.55 4.67 0.00 -100.00%
DY 5.31 5.15 4.03 3.33 2.28 1.64 0.00 -100.00%
P/NAPS 2.50 2.67 2.65 2.91 2.59 3.05 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 21/02/05 17/02/04 17/02/03 25/02/02 07/03/01 - -
Price 7.15 7.05 6.65 6.00 5.45 8.75 0.00 -
P/RPS 3.49 3.29 3.47 3.55 3.53 2.99 0.00 -100.00%
P/EPS 16.03 16.12 17.45 23.88 24.25 17.50 0.00 -100.00%
EY 6.24 6.20 5.73 4.19 4.12 5.71 0.00 -100.00%
DY 5.45 4.96 3.76 3.33 2.06 2.00 0.00 -100.00%
P/NAPS 2.43 2.76 2.84 2.91 2.85 2.49 0.00 -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
Post a Comment