[STAR] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.65%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 673,062 642,136 605,167 580,082 548,794 526,668 521,350 18.58%
PBT 160,524 147,912 137,080 120,732 103,384 94,736 102,876 34.56%
Tax -23,892 -22,720 -16,917 -25,774 -21,280 -20,512 -25,307 -3.76%
NP 136,632 125,192 120,163 94,957 82,104 74,224 77,569 45.90%
-
NP to SH 136,632 125,192 120,163 94,957 82,104 74,224 77,569 45.90%
-
Tax Rate 14.88% 15.36% 12.34% 21.35% 20.58% 21.65% 24.60% -
Total Cost 536,430 516,944 485,004 485,125 466,690 452,444 443,781 13.48%
-
Net Worth 755,877 716,651 712,959 677,967 661,826 630,966 635,609 12.25%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 95,680 - 78,867 41,849 62,436 - 61,709 33.99%
Div Payout % 70.03% - 65.63% 44.07% 76.05% - 79.55% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 755,877 716,651 712,959 677,967 661,826 630,966 635,609 12.25%
NOSH 318,935 317,102 315,468 313,873 312,182 310,820 308,548 2.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 20.30% 19.50% 19.86% 16.37% 14.96% 14.09% 14.88% -
ROE 18.08% 17.47% 16.85% 14.01% 12.41% 11.76% 12.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 211.03 202.50 191.83 184.81 175.79 169.44 168.97 15.98%
EPS 42.84 39.48 38.09 30.25 26.30 23.88 25.14 42.71%
DPS 30.00 0.00 25.00 13.33 20.00 0.00 20.00 31.06%
NAPS 2.37 2.26 2.26 2.16 2.12 2.03 2.06 9.80%
Adjusted Per Share Value based on latest NOSH - 313,902
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 91.13 86.94 81.94 78.54 74.31 71.31 70.59 18.58%
EPS 18.50 16.95 16.27 12.86 11.12 10.05 10.50 45.92%
DPS 12.95 0.00 10.68 5.67 8.45 0.00 8.36 33.91%
NAPS 1.0234 0.9703 0.9653 0.918 0.8961 0.8543 0.8606 12.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 6.40 6.20 6.00 6.20 5.95 6.00 -
P/RPS 3.08 3.16 3.23 3.25 3.53 3.51 3.55 -9.04%
P/EPS 15.17 16.21 16.28 19.83 23.57 24.92 23.87 -26.10%
EY 6.59 6.17 6.14 5.04 4.24 4.01 4.19 35.28%
DY 4.62 0.00 4.03 2.22 3.23 0.00 3.33 24.41%
P/NAPS 2.74 2.83 2.74 2.78 2.92 2.93 2.91 -3.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 -
Price 6.40 6.40 6.65 6.10 6.30 6.10 6.00 -
P/RPS 3.03 3.16 3.47 3.30 3.58 3.60 3.55 -10.02%
P/EPS 14.94 16.21 17.46 20.16 23.95 25.54 23.87 -26.85%
EY 6.69 6.17 5.73 4.96 4.17 3.91 4.19 36.64%
DY 4.69 0.00 3.76 2.19 3.17 0.00 3.33 25.67%
P/NAPS 2.70 2.83 2.94 2.82 2.97 3.00 2.91 -4.87%

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