[STAR] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.87%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 807,658 826,018 739,371 713,713 701,091 634,034 540,355 6.92%
PBT 167,742 235,944 202,888 190,011 169,855 150,374 107,631 7.66%
Tax -53,976 -58,986 -38,970 -35,890 -26,935 -17,469 -26,533 12.55%
NP 113,766 176,958 163,918 154,121 142,920 132,905 81,098 5.79%
-
NP to SH 114,648 177,236 163,918 154,121 142,920 132,905 81,098 5.93%
-
Tax Rate 32.18% 25.00% 19.21% 18.89% 15.86% 11.62% 24.65% -
Total Cost 693,892 649,060 575,453 559,592 558,171 501,129 459,257 7.11%
-
Net Worth 1,168,304 1,195,903 1,145,869 1,059,934 851,051 716,651 630,966 10.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 155,334 155,063 147,665 135,971 112,412 78,505 61,475 16.68%
Div Payout % 135.49% 87.49% 90.08% 88.22% 78.65% 59.07% 75.80% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,168,304 1,195,903 1,145,869 1,059,934 851,051 716,651 630,966 10.80%
NOSH 739,433 738,211 739,270 358,086 326,073 317,102 310,820 15.52%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.09% 21.42% 22.17% 21.59% 20.39% 20.96% 15.01% -
ROE 9.81% 14.82% 14.31% 14.54% 16.79% 18.55% 12.85% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 109.23 111.89 100.01 199.31 215.01 199.95 173.85 -7.44%
EPS 15.50 24.01 22.17 43.04 43.83 41.91 26.09 -8.30%
DPS 21.00 21.00 20.00 37.97 34.47 25.00 20.00 0.81%
NAPS 1.58 1.62 1.55 2.96 2.61 2.26 2.03 -4.08%
Adjusted Per Share Value based on latest NOSH - 358,086
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 109.36 111.84 100.11 96.64 94.93 85.85 73.16 6.92%
EPS 15.52 24.00 22.19 20.87 19.35 18.00 10.98 5.93%
DPS 21.03 21.00 19.99 18.41 15.22 10.63 8.32 16.69%
NAPS 1.5819 1.6192 1.5515 1.4351 1.1523 0.9703 0.8543 10.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.28 3.42 3.24 7.15 6.80 6.40 5.95 -
P/RPS 3.00 3.06 3.24 3.59 3.16 3.20 3.42 -2.15%
P/EPS 21.15 14.24 14.61 16.61 15.51 15.27 22.80 -1.24%
EY 4.73 7.02 6.84 6.02 6.45 6.55 4.39 1.24%
DY 6.40 6.14 6.17 5.31 5.07 3.91 3.36 11.32%
P/NAPS 2.08 2.11 2.09 2.42 2.61 2.83 2.93 -5.54%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 23/05/08 17/05/07 18/05/06 18/05/05 20/05/04 30/04/03 -
Price 3.20 3.48 3.62 7.00 6.95 6.40 6.10 -
P/RPS 2.93 3.11 3.62 3.51 3.23 3.20 3.51 -2.96%
P/EPS 20.64 14.49 16.33 16.26 15.86 15.27 23.38 -2.05%
EY 4.85 6.90 6.13 6.15 6.31 6.55 4.28 2.10%
DY 6.56 6.03 5.52 5.42 4.96 3.91 3.28 12.23%
P/NAPS 2.03 2.15 2.34 2.36 2.66 2.83 3.00 -6.29%

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