[STAR] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.48%
YoY- 75.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,059,140 1,061,700 1,079,332 1,084,679 1,023,161 973,921 870,970 13.94%
PBT 260,224 258,807 261,498 250,183 225,204 197,155 143,154 49.00%
Tax -70,346 -68,639 -64,545 -62,826 -54,823 -47,522 -43,774 37.23%
NP 189,878 190,168 196,953 187,357 170,381 149,633 99,380 54.03%
-
NP to SH 187,386 184,941 191,860 181,495 164,272 144,711 97,067 55.10%
-
Tax Rate 27.03% 26.52% 24.68% 25.11% 24.34% 24.10% 30.58% -
Total Cost 869,262 871,532 882,379 897,322 852,780 824,288 771,590 8.27%
-
Net Worth 982,735 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 -11.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 144,023 144,023 155,072 155,072 155,046 155,046 155,289 -4.90%
Div Payout % 76.86% 77.88% 80.83% 85.44% 94.38% 107.14% 159.98% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 982,735 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 -11.88%
NOSH 738,899 738,442 738,453 738,702 738,769 738,181 737,850 0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.93% 17.91% 18.25% 17.27% 16.65% 15.36% 11.41% -
ROE 19.07% 18.28% 15.28% 14.28% 13.40% 11.53% 8.17% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 143.34 143.78 146.16 146.84 138.50 131.94 118.04 13.83%
EPS 25.36 25.04 25.98 24.57 22.24 19.60 13.16 54.91%
DPS 19.50 19.50 21.00 21.00 21.00 21.00 21.00 -4.82%
NAPS 1.33 1.37 1.70 1.72 1.66 1.70 1.61 -11.96%
Adjusted Per Share Value based on latest NOSH - 738,702
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 143.41 143.75 146.14 146.86 138.53 131.87 117.93 13.94%
EPS 25.37 25.04 25.98 24.57 22.24 19.59 13.14 55.11%
DPS 19.50 19.50 21.00 21.00 20.99 20.99 21.03 -4.91%
NAPS 1.3306 1.3698 1.6997 1.7203 1.6605 1.6991 1.6084 -11.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.31 3.60 3.45 3.40 3.18 3.23 -
P/RPS 2.44 2.30 2.46 2.35 2.45 2.41 2.74 -7.44%
P/EPS 13.80 13.22 13.86 14.04 15.29 16.22 24.55 -31.91%
EY 7.25 7.57 7.22 7.12 6.54 6.16 4.07 46.99%
DY 5.57 5.89 5.83 6.09 6.18 6.60 6.50 -9.79%
P/NAPS 2.63 2.42 2.12 2.01 2.05 1.87 2.01 19.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 3.35 3.46 3.48 3.56 3.30 3.20 3.34 -
P/RPS 2.34 2.41 2.38 2.42 2.38 2.43 2.83 -11.91%
P/EPS 13.21 13.82 13.39 14.49 14.84 16.32 25.39 -35.33%
EY 7.57 7.24 7.47 6.90 6.74 6.13 3.94 54.61%
DY 5.82 5.64 6.03 5.90 6.36 6.56 6.29 -5.05%
P/NAPS 2.52 2.53 2.05 2.07 1.99 1.88 2.07 14.02%

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