[STAR] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -23.27%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,067,668 1,061,700 973,921 831,040 805,865 723,564 713,607 6.94%
PBT 250,531 258,807 197,155 201,463 223,366 195,215 191,713 4.55%
Tax -65,219 -68,639 -47,522 -62,762 -54,485 -34,128 -36,245 10.28%
NP 185,312 190,168 149,633 138,701 168,881 161,087 155,468 2.96%
-
NP to SH 186,665 184,941 144,711 138,905 169,165 161,087 155,468 3.09%
-
Tax Rate 26.03% 26.52% 24.10% 31.15% 24.39% 17.48% 18.91% -
Total Cost 882,356 871,532 824,288 692,339 636,984 562,477 558,139 7.92%
-
Net Worth 1,063,344 1,011,666 1,254,909 1,214,420 1,218,143 1,166,309 1,025,060 0.61%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 132,941 144,023 155,046 155,334 155,063 147,665 135,971 -0.37%
Div Payout % 71.22% 77.88% 107.14% 111.83% 91.66% 91.67% 87.46% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,063,344 1,011,666 1,254,909 1,214,420 1,218,143 1,166,309 1,025,060 0.61%
NOSH 738,433 738,442 738,181 740,500 738,268 738,170 348,660 13.31%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.36% 17.91% 15.36% 16.69% 20.96% 22.26% 21.79% -
ROE 17.55% 18.28% 11.53% 11.44% 13.89% 13.81% 15.17% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 144.59 143.78 131.94 112.23 109.16 98.02 204.67 -5.62%
EPS 25.28 25.04 19.60 18.76 22.91 21.82 44.59 -9.02%
DPS 18.00 19.50 21.00 21.00 21.00 20.00 39.00 -12.08%
NAPS 1.44 1.37 1.70 1.64 1.65 1.58 2.94 -11.21%
Adjusted Per Share Value based on latest NOSH - 740,500
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 144.56 143.75 131.87 112.52 109.11 97.97 96.62 6.94%
EPS 25.27 25.04 19.59 18.81 22.90 21.81 21.05 3.09%
DPS 18.00 19.50 20.99 21.03 21.00 19.99 18.41 -0.37%
NAPS 1.4397 1.3698 1.6991 1.6443 1.6493 1.5792 1.3879 0.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.15 3.31 3.18 3.24 3.44 3.04 7.35 -
P/RPS 2.18 2.30 2.41 2.89 3.15 3.10 3.59 -7.97%
P/EPS 12.46 13.22 16.22 17.27 15.01 13.93 16.48 -4.55%
EY 8.02 7.57 6.16 5.79 6.66 7.18 6.07 4.75%
DY 5.71 5.89 6.60 6.48 6.10 6.58 5.31 1.21%
P/NAPS 2.19 2.42 1.87 1.98 2.08 1.92 2.50 -2.18%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 11/02/10 25/02/09 25/02/08 13/02/07 23/02/06 -
Price 3.26 3.46 3.20 3.04 3.48 3.22 7.15 -
P/RPS 2.25 2.41 2.43 2.71 3.19 3.29 3.49 -7.05%
P/EPS 12.90 13.82 16.32 16.21 15.19 14.76 16.03 -3.55%
EY 7.75 7.24 6.13 6.17 6.58 6.78 6.24 3.67%
DY 5.52 5.64 6.56 6.91 6.03 6.21 5.45 0.21%
P/NAPS 2.26 2.53 1.88 1.85 2.11 2.04 2.43 -1.20%

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