[STAR] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.32%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 831,040 805,865 723,564 713,607 692,963 605,167 521,350 8.07%
PBT 201,463 223,366 195,215 191,713 166,208 137,080 102,876 11.84%
Tax -62,762 -54,485 -34,128 -36,245 -24,956 -16,917 -25,307 16.32%
NP 138,701 168,881 161,087 155,468 141,252 120,163 77,569 10.16%
-
NP to SH 138,905 169,165 161,087 155,468 141,252 120,163 77,569 10.18%
-
Tax Rate 31.15% 24.39% 17.48% 18.91% 15.01% 12.34% 24.60% -
Total Cost 692,339 636,984 562,477 558,139 551,711 485,004 443,781 7.68%
-
Net Worth 1,214,420 1,218,143 1,166,309 1,025,060 823,462 737,944 636,028 11.37%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 155,334 155,063 147,665 135,971 112,412 78,505 61,475 16.68%
Div Payout % 111.83% 91.66% 91.67% 87.46% 79.58% 65.33% 79.25% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,214,420 1,218,143 1,166,309 1,025,060 823,462 737,944 636,028 11.37%
NOSH 740,500 738,268 738,170 348,660 322,926 315,360 308,751 15.68%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.69% 20.96% 22.26% 21.79% 20.38% 19.86% 14.88% -
ROE 11.44% 13.89% 13.81% 15.17% 17.15% 16.28% 12.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 112.23 109.16 98.02 204.67 214.59 191.90 168.86 -6.57%
EPS 18.76 22.91 21.82 44.59 43.74 38.10 25.12 -4.74%
DPS 21.00 21.00 20.00 39.00 35.00 25.00 20.00 0.81%
NAPS 1.64 1.65 1.58 2.94 2.55 2.34 2.06 -3.72%
Adjusted Per Share Value based on latest NOSH - 348,660
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 112.52 109.11 97.97 96.62 93.83 81.94 70.59 8.07%
EPS 18.81 22.90 21.81 21.05 19.13 16.27 10.50 10.19%
DPS 21.03 21.00 19.99 18.41 15.22 10.63 8.32 16.69%
NAPS 1.6443 1.6493 1.5792 1.3879 1.115 0.9992 0.8612 11.37%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.24 3.44 3.04 7.35 6.80 6.20 6.00 -
P/RPS 2.89 3.15 3.10 3.59 3.17 3.23 3.55 -3.36%
P/EPS 17.27 15.01 13.93 16.48 15.55 16.27 23.88 -5.25%
EY 5.79 6.66 7.18 6.07 6.43 6.15 4.19 5.53%
DY 6.48 6.10 6.58 5.31 5.15 4.03 3.33 11.72%
P/NAPS 1.98 2.08 1.92 2.50 2.67 2.65 2.91 -6.21%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 25/02/08 13/02/07 23/02/06 21/02/05 17/02/04 17/02/03 -
Price 3.04 3.48 3.22 7.15 7.05 6.65 6.00 -
P/RPS 2.71 3.19 3.29 3.49 3.29 3.47 3.55 -4.39%
P/EPS 16.21 15.19 14.76 16.03 16.12 17.45 23.88 -6.24%
EY 6.17 6.58 6.78 6.24 6.20 5.73 4.19 6.65%
DY 6.91 6.03 6.21 5.45 4.96 3.76 3.33 12.92%
P/NAPS 1.85 2.11 2.04 2.43 2.76 2.84 2.91 -7.26%

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