[STAR] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

01-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 6.88%

YoY- -5.5%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	832,964	818,912	805,865	790,958	765,312	738,300	723,564	9.85%
YoY %	1.72%	1.62%	1.88%	3.35%	3.66%	2.04%	-	-
Horiz. %	115.12%	113.18%	111.37%	109.31%	105.77%	102.04%	100.00%	-
PBT	242,596	236,696	223,366	203,582	191,092	186,384	195,215	15.60%
YoY %	2.49%	5.97%	9.72%	6.54%	2.53%	-4.52%	-	-
Horiz. %	124.27%	121.25%	114.42%	104.29%	97.89%	95.48%	100.00%	-
Tax	-69,604	-66,588	-54,485	-52,336	-49,818	-48,584	-34,128	60.89%
YoY %	-4.53%	-22.21%	-4.11%	-5.05%	-2.54%	-42.36%	-	-
Horiz. %	203.95%	195.11%	159.65%	153.35%	145.97%	142.36%	100.00%	-
NP	172,992	170,108	168,881	151,246	141,274	137,800	161,087	4.87%
YoY %	1.70%	0.73%	11.66%	7.06%	2.52%	-14.46%	-	-
Horiz. %	107.39%	105.60%	104.84%	93.89%	87.70%	85.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,968	170,084	169,165	151,628	141,866	137,800	161,087	4.86%
YoY %	1.70%	0.54%	11.57%	6.88%	2.95%	-14.46%	-	-
Horiz. %	107.38%	105.59%	105.01%	94.13%	88.07%	85.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.69%	28.13%	24.39%	25.71%	26.07%	26.07%	17.48%	-
YoY %	1.99%	15.33%	-5.13%	-1.38%	0.00%	49.14%	-	-
Horiz. %	164.13%	160.93%	139.53%	147.08%	149.14%	149.14%	100.00%	-
Total Cost	659,972	648,804	636,984	639,712	624,038	600,500	562,477	11.25%
YoY %	1.72%	1.86%	-0.43%	2.51%	3.92%	6.76%	-	-
Horiz. %	117.33%	115.35%	113.25%	113.73%	110.94%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,248,146	1,195,903	1,218,874	1,166,747	1,182,216	1,145,869	1,166,976	4.58%
YoY %	4.37%	-1.88%	4.47%	-1.31%	3.17%	-1.81%	-	-
Horiz. %	106.96%	102.48%	104.45%	99.98%	101.31%	98.19%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	155,095	-	155,129	103,382	155,165	-	147,718	3.30%
YoY %	0.00%	-	50.05%	-33.37%	0.00%	-	-	-
Horiz. %	104.99%	-	105.02%	69.99%	105.04%	-	100.00%	-
Div Payout %	89.67%	-	91.70%	68.18%	109.37%	-	91.70%	-
YoY %	0.00%	-	34.50%	-37.66%	0.00%	-	-	-
Horiz. %	97.79%	-	100.00%	74.35%	119.27%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	1,248,146	1,195,903	1,218,874	1,166,747	1,182,216	1,145,869	1,166,976	4.58%
YoY %	4.37%	-1.88%	4.47%	-1.31%	3.17%	-1.81%	-	-
Horiz. %	106.96%	102.48%	104.45%	99.98%	101.31%	98.19%	100.00%	-
NOSH	738,548	738,211	738,711	738,448	738,885	739,270	738,592	-0.00%
YoY %	0.05%	-0.07%	0.04%	-0.06%	-0.05%	0.09%	-	-
Horiz. %	99.99%	99.95%	100.02%	99.98%	100.04%	100.09%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	20.77%	20.77%	20.96%	19.12%	18.46%	18.66%	22.26%	-
YoY %	0.00%	-0.91%	9.62%	3.58%	-1.07%	-16.17%	-	-
Horiz. %	93.31%	93.31%	94.16%	85.89%	82.93%	83.83%	100.00%	-
ROE	13.86%	14.22%	13.88%	13.00%	12.00%	12.03%	13.80%	-
YoY %	-2.53%	2.45%	6.77%	8.33%	-0.25%	-12.83%	-	-
Horiz. %	100.43%	103.04%	100.58%	94.20%	86.96%	87.17%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	112.78	110.93	109.09	107.11	103.58	99.87	97.97	9.84%
YoY %	1.67%	1.69%	1.85%	3.41%	3.71%	1.94%	-	-
Horiz. %	115.12%	113.23%	111.35%	109.33%	105.73%	101.94%	100.00%	-
EPS	23.42	23.04	22.90	20.53	19.20	18.64	21.81	4.86%
YoY %	1.65%	0.61%	11.54%	6.93%	3.00%	-14.53%	-	-
Horiz. %	107.38%	105.64%	105.00%	94.13%	88.03%	85.47%	100.00%	-
DPS	21.00	0.00	21.00	14.00	21.00	0.00	20.00	3.30%
YoY %	0.00%	0.00%	50.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	105.00%	0.00%	105.00%	70.00%	105.00%	0.00%	100.00%	-
NAPS	1.69	1.62	1.65	1.58	1.60	1.55	1.58	4.59%
YoY %	4.32%	-1.82%	4.43%	-1.25%	3.23%	-1.90%	-	-
Horiz. %	106.96%	102.53%	104.43%	100.00%	101.27%	98.10%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,998
RPS	112.78	110.88	109.11	107.09	103.62	99.96	97.97	9.84%
YoY %	1.71%	1.62%	1.89%	3.35%	3.66%	2.03%	-	-
Horiz. %	115.12%	113.18%	111.37%	109.31%	105.77%	102.03%	100.00%	-
EPS	23.42	23.03	22.90	20.53	19.21	18.66	21.81	4.86%
YoY %	1.69%	0.57%	11.54%	6.87%	2.95%	-14.44%	-	-
Horiz. %	107.38%	105.59%	105.00%	94.13%	88.08%	85.56%	100.00%	-
DPS	21.00	0.00	21.00	14.00	21.01	0.00	20.00	3.30%
YoY %	0.00%	0.00%	50.00%	-33.37%	0.00%	0.00%	-	-
Horiz. %	105.00%	0.00%	105.00%	70.00%	105.05%	0.00%	100.00%	-
NAPS	1.69	1.6192	1.6503	1.5798	1.6007	1.5515	1.5801	4.58%
YoY %	4.37%	-1.88%	4.46%	-1.31%	3.17%	-1.81%	-	-
Horiz. %	106.96%	102.47%	104.44%	99.98%	101.30%	98.19%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.50	3.42	3.44	3.38	3.46	3.24	3.04	-
P/RPS	3.10	3.08	3.15	3.16	3.34	3.24	3.10	0.00%
YoY %	0.65%	-2.22%	-0.32%	-5.39%	3.09%	4.52%	-	-
Horiz. %	100.00%	99.35%	101.61%	101.94%	107.74%	104.52%	100.00%	-
P/EPS	14.94	14.84	15.02	16.46	18.02	17.38	13.94	4.73%
YoY %	0.67%	-1.20%	-8.75%	-8.66%	3.68%	24.68%	-	-
Horiz. %	107.17%	106.46%	107.75%	118.08%	129.27%	124.68%	100.00%	-
EY	6.69	6.74	6.66	6.07	5.55	5.75	7.17	-4.51%
YoY %	-0.74%	1.20%	9.72%	9.37%	-3.48%	-19.80%	-	-
Horiz. %	93.31%	94.00%	92.89%	84.66%	77.41%	80.20%	100.00%	-
DY	6.00	0.00	6.10	4.14	6.07	0.00	6.58	-5.97%
YoY %	0.00%	0.00%	47.34%	-31.80%	0.00%	0.00%	-	-
Horiz. %	91.19%	0.00%	92.71%	62.92%	92.25%	0.00%	100.00%	-
P/NAPS	2.07	2.11	2.08	2.14	2.16	2.09	1.92	5.14%
YoY %	-1.90%	1.44%	-2.80%	-0.93%	3.35%	8.85%	-	-
Horiz. %	107.81%	109.90%	108.33%	111.46%	112.50%	108.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	23/05/08	25/02/08	01/11/07	26/07/07	17/05/07	13/02/07	-
Price	3.32	3.48	3.48	3.38	3.48	3.62	3.22	-
P/RPS	2.94	3.14	3.19	3.16	3.36	3.62	3.29	-7.23%
YoY %	-6.37%	-1.57%	0.95%	-5.95%	-7.18%	10.03%	-	-
Horiz. %	89.36%	95.44%	96.96%	96.05%	102.13%	110.03%	100.00%	-
P/EPS	14.18	15.10	15.20	16.46	18.12	19.42	14.76	-2.63%
YoY %	-6.09%	-0.66%	-7.65%	-9.16%	-6.69%	31.57%	-	-
Horiz. %	96.07%	102.30%	102.98%	111.52%	122.76%	131.57%	100.00%	-
EY	7.05	6.62	6.58	6.07	5.52	5.15	6.77	2.74%
YoY %	6.50%	0.61%	8.40%	9.96%	7.18%	-23.93%	-	-
Horiz. %	104.14%	97.78%	97.19%	89.66%	81.54%	76.07%	100.00%	-
DY	6.33	0.00	6.03	4.14	6.03	0.00	6.21	1.28%
YoY %	0.00%	0.00%	45.65%	-31.34%	0.00%	0.00%	-	-
Horiz. %	101.93%	0.00%	97.10%	66.67%	97.10%	0.00%	100.00%	-
P/NAPS	1.96	2.15	2.11	2.14	2.18	2.34	2.04	-2.63%
YoY %	-8.84%	1.90%	-1.40%	-1.83%	-6.84%	14.71%	-	-
Horiz. %	96.08%	105.39%	103.43%	104.90%	106.86%	114.71%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos