[STAR] QoQ TTM Result on 30-Jun-2004 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-Jul-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 10.93%

YoY- 81.83%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
TTM Result
Revenue	701,091	692,963	687,181	667,301	634,034	605,167	574,142	14.23%
YoY %	1.17%	0.84%	2.98%	5.25%	4.77%	5.40%	-	-
Horiz. %	122.11%	120.70%	119.69%	116.23%	110.43%	105.40%	100.00%	-
PBT	169,855	166,208	169,851	165,650	150,374	137,080	120,959	25.37%
YoY %	2.19%	-2.14%	2.54%	10.16%	9.70%	13.33%	-	-
Horiz. %	140.42%	137.41%	140.42%	136.95%	124.32%	113.33%	100.00%	-
Tax	-26,935	-24,956	-15,628	-18,223	-17,469	-16,917	-29,456	-5.78%
YoY %	-7.93%	-59.69%	14.24%	-4.32%	-3.26%	42.57%	-	-
Horiz. %	91.44%	84.72%	53.06%	61.87%	59.31%	57.43%	100.00%	-
NP	142,920	141,252	154,223	147,427	132,905	120,163	91,503	34.58%
YoY %	1.18%	-8.41%	4.61%	10.93%	10.60%	31.32%	-	-
Horiz. %	156.19%	154.37%	168.54%	161.12%	145.25%	131.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,920	141,252	154,223	147,427	132,905	120,163	91,503	34.58%
YoY %	1.18%	-8.41%	4.61%	10.93%	10.60%	31.32%	-	-
Horiz. %	156.19%	154.37%	168.54%	161.12%	145.25%	131.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.86%	15.01%	9.20%	11.00%	11.62%	12.34%	24.35%	-
YoY %	5.66%	63.15%	-16.36%	-5.34%	-5.83%	-49.32%	-	-
Horiz. %	65.13%	61.64%	37.78%	45.17%	47.72%	50.68%	100.00%	-
Total Cost	558,171	551,711	532,958	519,874	501,129	485,004	482,639	10.16%
YoY %	1.17%	3.52%	2.52%	3.74%	3.32%	0.49%	-	-
Horiz. %	115.65%	114.31%	110.43%	107.71%	103.83%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	851,051	823,462	770,041	755,664	716,651	737,944	678,028	16.34%
YoY %	3.35%	6.94%	1.90%	5.44%	-2.89%	8.84%	-	-
Horiz. %	125.52%	121.45%	113.57%	111.45%	105.70%	108.84%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	112,412	112,412	95,130	95,130	78,505	78,505	69,795	37.36%
YoY %	0.00%	18.17%	0.00%	21.18%	0.00%	12.48%	-	-
Horiz. %	161.06%	161.06%	136.30%	136.30%	112.48%	112.48%	100.00%	-
Div Payout %	78.65%	79.58%	61.68%	64.53%	59.07%	65.33%	76.28%	-
YoY %	-1.17%	29.02%	-4.42%	9.24%	-9.58%	-14.36%	-	-
Horiz. %	103.11%	104.33%	80.86%	84.60%	77.44%	85.64%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	851,051	823,462	770,041	755,664	716,651	737,944	678,028	16.34%
YoY %	3.35%	6.94%	1.90%	5.44%	-2.89%	8.84%	-	-
Horiz. %	125.52%	121.45%	113.57%	111.45%	105.70%	108.84%	100.00%	-
NOSH	326,073	322,926	320,850	318,845	317,102	315,360	313,902	2.56%
YoY %	0.97%	0.65%	0.63%	0.55%	0.55%	0.46%	-	-
Horiz. %	103.88%	102.87%	102.21%	101.57%	101.02%	100.46%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	20.39%	20.38%	22.44%	22.09%	20.96%	19.86%	15.94%	-
YoY %	0.05%	-9.18%	1.58%	5.39%	5.54%	24.59%	-	-
Horiz. %	127.92%	127.85%	140.78%	138.58%	131.49%	124.59%	100.00%	-
ROE	16.79%	17.15%	20.03%	19.51%	18.55%	16.28%	13.50%	-
YoY %	-2.10%	-14.38%	2.67%	5.18%	13.94%	20.59%	-	-
Horiz. %	124.37%	127.04%	148.37%	144.52%	137.41%	120.59%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	215.01	214.59	214.17	209.29	199.95	191.90	182.90	11.37%
YoY %	0.20%	0.20%	2.33%	4.67%	4.19%	4.92%	-	-
Horiz. %	117.56%	117.33%	117.10%	114.43%	109.32%	104.92%	100.00%	-
EPS	43.83	43.74	48.07	46.24	41.91	38.10	29.15	31.21%
YoY %	0.21%	-9.01%	3.96%	10.33%	10.00%	30.70%	-	-
Horiz. %	150.36%	150.05%	164.91%	158.63%	143.77%	130.70%	100.00%	-
DPS	34.47	35.00	30.00	30.00	25.00	25.00	22.50	32.85%
YoY %	-1.51%	16.67%	0.00%	20.00%	0.00%	11.11%	-	-
Horiz. %	153.20%	155.56%	133.33%	133.33%	111.11%	111.11%	100.00%	-
NAPS	2.61	2.55	2.40	2.37	2.26	2.34	2.16	13.43%
YoY %	2.35%	6.25%	1.27%	4.87%	-3.42%	8.33%	-	-
Horiz. %	120.83%	118.06%	111.11%	109.72%	104.63%	108.33%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 318,845
RPS	94.93	93.83	93.04	90.35	85.85	81.94	77.74	14.23%
YoY %	1.17%	0.85%	2.98%	5.24%	4.77%	5.40%	-	-
Horiz. %	122.11%	120.70%	119.68%	116.22%	110.43%	105.40%	100.00%	-
EPS	19.35	19.13	20.88	19.96	18.00	16.27	12.39	34.57%
YoY %	1.15%	-8.38%	4.61%	10.89%	10.63%	31.32%	-	-
Horiz. %	156.17%	154.40%	168.52%	161.10%	145.28%	131.32%	100.00%	-
DPS	15.22	15.22	12.88	12.88	10.63	10.63	9.45	37.36%
YoY %	0.00%	18.17%	0.00%	21.17%	0.00%	12.49%	-	-
Horiz. %	161.06%	161.06%	136.30%	136.30%	112.49%	112.49%	100.00%	-
NAPS	1.1523	1.115	1.0426	1.0232	0.9703	0.9992	0.918	16.34%
YoY %	3.35%	6.94%	1.90%	5.45%	-2.89%	8.85%	-	-
Horiz. %	125.52%	121.46%	113.57%	111.46%	105.70%	108.85%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	6.80	6.80	6.50	6.50	6.40	6.20	6.00	-
P/RPS	3.16	3.17	3.03	3.11	3.20	3.23	3.28	-2.45%
YoY %	-0.32%	4.62%	-2.57%	-2.81%	-0.93%	-1.52%	-	-
Horiz. %	96.34%	96.65%	92.38%	94.82%	97.56%	98.48%	100.00%	-
P/EPS	15.51	15.55	13.52	14.06	15.27	16.27	20.58	-17.17%
YoY %	-0.26%	15.01%	-3.84%	-7.92%	-6.15%	-20.94%	-	-
Horiz. %	75.36%	75.56%	65.69%	68.32%	74.20%	79.06%	100.00%	-
EY	6.45	6.43	7.39	7.11	6.55	6.15	4.86	20.74%
YoY %	0.31%	-12.99%	3.94%	8.55%	6.50%	26.54%	-	-
Horiz. %	132.72%	132.30%	152.06%	146.30%	134.77%	126.54%	100.00%	-
DY	5.07	5.15	4.62	4.62	3.91	4.03	3.75	22.24%
YoY %	-1.55%	11.47%	0.00%	18.16%	-2.98%	7.47%	-	-
Horiz. %	135.20%	137.33%	123.20%	123.20%	104.27%	107.47%	100.00%	-
P/NAPS	2.61	2.67	2.71	2.74	2.83	2.65	2.78	-4.11%
YoY %	-2.25%	-1.48%	-1.09%	-3.18%	6.79%	-4.68%	-	-
Horiz. %	93.88%	96.04%	97.48%	98.56%	101.80%	95.32%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/05/05	21/02/05	02/11/04	23/07/04	20/05/04	17/02/04	03/11/03	-
Price	6.95	7.05	6.40	6.40	6.40	6.65	6.10	-
P/RPS	3.23	3.29	2.99	3.06	3.20	3.47	3.34	-2.20%
YoY %	-1.82%	10.03%	-2.29%	-4.38%	-7.78%	3.89%	-	-
Horiz. %	96.71%	98.50%	89.52%	91.62%	95.81%	103.89%	100.00%	-
P/EPS	15.86	16.12	13.31	13.84	15.27	17.45	20.93	-16.86%
YoY %	-1.61%	21.11%	-3.83%	-9.36%	-12.49%	-16.63%	-	-
Horiz. %	75.78%	77.02%	63.59%	66.13%	72.96%	83.37%	100.00%	-
EY	6.31	6.20	7.51	7.22	6.55	5.73	4.78	20.31%
YoY %	1.77%	-17.44%	4.02%	10.23%	14.31%	19.87%	-	-
Horiz. %	132.01%	129.71%	157.11%	151.05%	137.03%	119.87%	100.00%	-
DY	4.96	4.96	4.69	4.69	3.91	3.76	3.69	21.77%
YoY %	0.00%	5.76%	0.00%	19.95%	3.99%	1.90%	-	-
Horiz. %	134.42%	134.42%	127.10%	127.10%	105.96%	101.90%	100.00%	-
P/NAPS	2.66	2.76	2.67	2.70	2.83	2.84	2.82	-3.81%
YoY %	-3.62%	3.37%	-1.11%	-4.59%	-0.35%	0.71%	-	-
Horiz. %	94.33%	97.87%	94.68%	95.74%	100.35%	100.71%	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