[STAR] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 9.19%

YoY- -33.32%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	1,052,654	922,344	973,921	879,173	831,138	725,384	831,040	17.11%
YoY %	14.13%	-5.30%	10.78%	5.78%	14.58%	-12.71%	-	-
Horiz. %	126.67%	110.99%	117.19%	105.79%	100.01%	87.29%	100.00%	-
PBT	251,536	214,008	197,155	159,057	145,480	101,812	201,463	15.99%
YoY %	17.54%	8.55%	23.95%	9.33%	42.89%	-49.46%	-	-
Horiz. %	124.85%	106.23%	97.86%	78.95%	72.21%	50.54%	100.00%	-
Tax	-70,792	-60,648	-47,522	-44,088	-40,184	-31,444	-62,762	8.38%
YoY %	-16.73%	-27.62%	-7.79%	-9.72%	-27.80%	49.90%	-	-
Horiz. %	112.79%	96.63%	75.72%	70.25%	64.03%	50.10%	100.00%	-
NP	180,744	153,360	149,633	114,969	105,296	70,368	138,701	19.36%
YoY %	17.86%	2.49%	30.15%	9.19%	49.64%	-49.27%	-	-
Horiz. %	130.31%	110.57%	107.88%	82.89%	75.92%	50.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,818	151,300	144,711	111,650	102,250	73,056	138,905	17.06%
YoY %	16.20%	4.55%	29.61%	9.19%	39.96%	-47.41%	-	-
Horiz. %	126.57%	108.92%	104.18%	80.38%	73.61%	52.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.14%	28.34%	24.10%	27.72%	27.62%	30.88%	31.15%	-
YoY %	-0.71%	17.59%	-13.06%	0.36%	-10.56%	-0.87%	-	-
Horiz. %	90.34%	90.98%	77.37%	88.99%	88.67%	99.13%	100.00%	-
Total Cost	871,910	768,984	824,288	764,204	725,842	655,016	692,339	16.66%
YoY %	13.38%	-6.71%	7.86%	5.29%	10.81%	-5.39%	-	-
Horiz. %	125.94%	111.07%	119.06%	110.38%	104.84%	94.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,270,617	1,226,357	1,255,794	1,188,872	1,219,020	1,168,304	1,211,080	3.26%
YoY %	3.61%	-2.34%	5.63%	-2.47%	4.34%	-3.53%	-	-
Horiz. %	104.92%	101.26%	103.69%	98.17%	100.66%	96.47%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	155,133	-	155,127	103,380	155,148	-	155,077	0.02%
YoY %	0.00%	-	50.06%	-33.37%	0.00%	-	-	-
Horiz. %	100.04%	-	100.03%	66.66%	100.05%	-	100.00%	-
Div Payout %	88.24%	-	107.20%	92.59%	151.73%	-	111.64%	-
YoY %	0.00%	-	15.78%	-38.98%	0.00%	-	-	-
Horiz. %	79.04%	-	96.02%	82.94%	135.91%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,270,617	1,226,357	1,255,794	1,188,872	1,219,020	1,168,304	1,211,080	3.26%
YoY %	3.61%	-2.34%	5.63%	-2.47%	4.34%	-3.53%	-	-
Horiz. %	104.92%	101.26%	103.69%	98.17%	100.66%	96.47%	100.00%	-
NOSH	738,731	738,769	738,702	738,430	738,800	739,433	738,463	0.02%
YoY %	-0.01%	0.01%	0.04%	-0.05%	-0.09%	0.13%	-	-
Horiz. %	100.04%	100.04%	100.03%	100.00%	100.05%	100.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	17.17%	16.63%	15.36%	13.08%	12.67%	9.70%	16.69%	-
YoY %	3.25%	8.27%	17.43%	3.24%	30.62%	-41.88%	-	-
Horiz. %	102.88%	99.64%	92.03%	78.37%	75.91%	58.12%	100.00%	-
ROE	13.84%	12.34%	11.52%	9.39%	8.39%	6.25%	11.47%	-
YoY %	12.16%	7.12%	22.68%	11.92%	34.24%	-45.51%	-	-
Horiz. %	120.66%	107.59%	100.44%	81.87%	73.15%	54.49%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	142.49	124.85	131.84	119.06	112.50	98.10	112.54	17.08%
YoY %	14.13%	-5.30%	10.73%	5.83%	14.68%	-12.83%	-	-
Horiz. %	126.61%	110.94%	117.15%	105.79%	99.96%	87.17%	100.00%	-
EPS	23.80	20.48	19.59	15.12	13.84	9.88	18.81	17.03%
YoY %	16.21%	4.54%	29.56%	9.25%	40.08%	-47.47%	-	-
Horiz. %	126.53%	108.88%	104.15%	80.38%	73.58%	52.53%	100.00%	-
DPS	21.00	0.00	21.00	14.00	21.00	0.00	21.00	0.00%
YoY %	0.00%	0.00%	50.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	0.00%	100.00%	66.67%	100.00%	0.00%	100.00%	-
NAPS	1.72	1.66	1.70	1.61	1.65	1.58	1.64	3.23%
YoY %	3.61%	-2.35%	5.59%	-2.42%	4.43%	-3.66%	-	-
Horiz. %	104.88%	101.22%	103.66%	98.17%	100.61%	96.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 737,850
RPS	142.53	124.88	131.87	119.04	112.53	98.22	112.52	17.12%
YoY %	14.13%	-5.30%	10.78%	5.79%	14.57%	-12.71%	-	-
Horiz. %	126.67%	110.98%	117.20%	105.79%	100.01%	87.29%	100.00%	-
EPS	23.81	20.49	19.59	15.12	13.84	9.89	18.81	17.06%
YoY %	16.20%	4.59%	29.56%	9.25%	39.94%	-47.42%	-	-
Horiz. %	126.58%	108.93%	104.15%	80.38%	73.58%	52.58%	100.00%	-
DPS	21.00	0.00	21.00	14.00	21.01	0.00	21.00	0.00%
YoY %	0.00%	0.00%	50.00%	-33.37%	0.00%	0.00%	-	-
Horiz. %	100.00%	0.00%	100.00%	66.67%	100.05%	0.00%	100.00%	-
NAPS	1.7204	1.6605	1.7003	1.6097	1.6505	1.5819	1.6398	3.25%
YoY %	3.61%	-2.34%	5.63%	-2.47%	4.34%	-3.53%	-	-
Horiz. %	104.92%	101.26%	103.69%	98.16%	100.65%	96.47%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.45	3.40	3.18	3.23	3.10	3.28	3.24	-
P/RPS	2.42	2.72	2.41	2.71	2.76	3.34	2.88	-10.98%
YoY %	-11.03%	12.86%	-11.07%	-1.81%	-17.37%	15.97%	-	-
Horiz. %	84.03%	94.44%	83.68%	94.10%	95.83%	115.97%	100.00%	-
P/EPS	14.50	16.60	16.23	21.36	22.40	33.20	17.22	-10.85%
YoY %	-12.65%	2.28%	-24.02%	-4.64%	-32.53%	92.80%	-	-
Horiz. %	84.20%	96.40%	94.25%	124.04%	130.08%	192.80%	100.00%	-
EY	6.90	6.02	6.16	4.68	4.46	3.01	5.81	12.18%
YoY %	14.62%	-2.27%	31.62%	4.93%	48.17%	-48.19%	-	-
Horiz. %	118.76%	103.61%	106.02%	80.55%	76.76%	51.81%	100.00%	-
DY	6.09	0.00	6.60	4.33	6.77	0.00	6.48	-4.06%
YoY %	0.00%	0.00%	52.42%	-36.04%	0.00%	0.00%	-	-
Horiz. %	93.98%	0.00%	101.85%	66.82%	104.48%	0.00%	100.00%	-
P/NAPS	2.01	2.05	1.87	2.01	1.88	2.08	1.98	1.01%
YoY %	-1.95%	9.63%	-6.97%	6.91%	-9.62%	5.05%	-	-
Horiz. %	101.52%	103.54%	94.44%	101.52%	94.95%	105.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	24/05/10	11/02/10	05/11/09	30/07/09	26/05/09	25/02/09	-
Price	3.56	3.30	3.20	3.34	3.24	3.20	3.04	-
P/RPS	2.50	2.64	2.43	2.81	2.88	3.26	2.70	-5.01%
YoY %	-5.30%	8.64%	-13.52%	-2.43%	-11.66%	20.74%	-	-
Horiz. %	92.59%	97.78%	90.00%	104.07%	106.67%	120.74%	100.00%	-
P/EPS	14.96	16.11	16.33	22.09	23.41	32.39	16.16	-5.02%
YoY %	-7.14%	-1.35%	-26.08%	-5.64%	-27.72%	100.43%	-	-
Horiz. %	92.57%	99.69%	101.05%	136.70%	144.86%	200.43%	100.00%	-
EY	6.69	6.21	6.12	4.53	4.27	3.09	6.19	5.33%
YoY %	7.73%	1.47%	35.10%	6.09%	38.19%	-50.08%	-	-
Horiz. %	108.08%	100.32%	98.87%	73.18%	68.98%	49.92%	100.00%	-
DY	5.90	0.00	6.56	4.19	6.48	0.00	6.91	-10.02%
YoY %	0.00%	0.00%	56.56%	-35.34%	0.00%	0.00%	-	-
Horiz. %	85.38%	0.00%	94.93%	60.64%	93.78%	0.00%	100.00%	-
P/NAPS	2.07	1.99	1.88	2.07	1.96	2.03	1.85	7.80%
YoY %	4.02%	5.85%	-9.18%	5.61%	-3.45%	9.73%	-	-
Horiz. %	111.89%	107.57%	101.62%	111.89%	105.95%	109.73%	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