[STAR] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.57%
YoY- 5.01%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 825,933 832,964 818,912 805,865 790,958 765,312 738,300 7.74%
PBT 236,802 242,596 236,696 223,366 203,582 191,092 186,384 17.25%
Tax -69,405 -69,604 -66,588 -54,485 -52,336 -49,818 -48,584 26.76%
NP 167,397 172,992 170,108 168,881 151,246 141,274 137,800 13.80%
-
NP to SH 167,434 172,968 170,084 169,165 151,628 141,866 137,800 13.82%
-
Tax Rate 29.31% 28.69% 28.13% 24.39% 25.71% 26.07% 26.07% -
Total Cost 658,536 659,972 648,804 636,984 639,712 624,038 600,500 6.32%
-
Net Worth 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1,145,869 3.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 103,415 155,095 - 155,129 103,382 155,165 - -
Div Payout % 61.76% 89.67% - 91.70% 68.18% 109.37% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1,145,869 3.76%
NOSH 738,682 738,548 738,211 738,711 738,448 738,885 739,270 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.27% 20.77% 20.77% 20.96% 19.12% 18.46% 18.66% -
ROE 13.82% 13.86% 14.22% 13.88% 13.00% 12.00% 12.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 111.81 112.78 110.93 109.09 107.11 103.58 99.87 7.79%
EPS 22.67 23.42 23.04 22.90 20.53 19.20 18.64 13.89%
DPS 14.00 21.00 0.00 21.00 14.00 21.00 0.00 -
NAPS 1.64 1.69 1.62 1.65 1.58 1.60 1.55 3.82%
Adjusted Per Share Value based on latest NOSH - 738,268
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 111.83 112.78 110.88 109.11 107.09 103.62 99.96 7.74%
EPS 22.67 23.42 23.03 22.90 20.53 19.21 18.66 13.81%
DPS 14.00 21.00 0.00 21.00 14.00 21.01 0.00 -
NAPS 1.6403 1.69 1.6192 1.6503 1.5798 1.6007 1.5515 3.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.24 3.50 3.42 3.44 3.38 3.46 3.24 -
P/RPS 2.90 3.10 3.08 3.15 3.16 3.34 3.24 -7.10%
P/EPS 14.29 14.94 14.84 15.02 16.46 18.02 17.38 -12.20%
EY 7.00 6.69 6.74 6.66 6.07 5.55 5.75 13.97%
DY 4.32 6.00 0.00 6.10 4.14 6.07 0.00 -
P/NAPS 1.98 2.07 2.11 2.08 2.14 2.16 2.09 -3.53%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 30/07/08 23/05/08 25/02/08 01/11/07 26/07/07 17/05/07 -
Price 3.12 3.32 3.48 3.48 3.38 3.48 3.62 -
P/RPS 2.79 2.94 3.14 3.19 3.16 3.36 3.62 -15.89%
P/EPS 13.76 14.18 15.10 15.20 16.46 18.12 19.42 -20.47%
EY 7.26 7.05 6.62 6.58 6.07 5.52 5.15 25.64%
DY 4.49 6.33 0.00 6.03 4.14 6.03 0.00 -
P/NAPS 1.90 1.96 2.15 2.11 2.14 2.18 2.34 -12.93%

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