[STAR] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.76%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,069,618 1,067,668 1,063,231 1,057,653 1,059,140 1,061,700 1,079,332 -0.60%
PBT 240,403 250,531 258,535 263,685 260,224 258,807 261,498 -5.44%
Tax -63,619 -65,219 -68,291 -68,019 -70,346 -68,639 -64,545 -0.95%
NP 176,784 185,312 190,244 195,666 189,878 190,168 196,953 -6.94%
-
NP to SH 178,849 186,665 190,284 192,556 187,386 184,941 191,860 -4.56%
-
Tax Rate 26.46% 26.03% 26.41% 25.80% 27.03% 26.52% 24.68% -
Total Cost 892,834 882,356 872,987 861,987 869,262 871,532 882,379 0.78%
-
Net Worth 1,027,586 1,063,344 1,019,496 1,041,552 982,735 1,011,666 1,255,371 -12.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 132,941 132,941 132,941 132,941 144,023 144,023 155,072 -9.74%
Div Payout % 74.33% 71.22% 69.87% 69.04% 76.86% 77.88% 80.83% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,027,586 1,063,344 1,019,496 1,041,552 982,735 1,011,666 1,255,371 -12.48%
NOSH 739,271 738,433 738,765 738,689 738,899 738,442 738,453 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.53% 17.36% 17.89% 18.50% 17.93% 17.91% 18.25% -
ROE 17.40% 17.55% 18.66% 18.49% 19.07% 18.28% 15.28% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 144.69 144.59 143.92 143.18 143.34 143.78 146.16 -0.67%
EPS 24.19 25.28 25.76 26.07 25.36 25.04 25.98 -4.64%
DPS 18.00 18.00 18.00 18.00 19.50 19.50 21.00 -9.75%
NAPS 1.39 1.44 1.38 1.41 1.33 1.37 1.70 -12.54%
Adjusted Per Share Value based on latest NOSH - 738,689
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 144.82 144.56 143.96 143.20 143.41 143.75 146.14 -0.60%
EPS 24.22 25.27 25.76 26.07 25.37 25.04 25.98 -4.56%
DPS 18.00 18.00 18.00 18.00 19.50 19.50 21.00 -9.75%
NAPS 1.3913 1.4397 1.3804 1.4102 1.3306 1.3698 1.6997 -12.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.28 3.15 3.15 3.40 3.50 3.31 3.60 -
P/RPS 2.27 2.18 2.19 2.37 2.44 2.30 2.46 -5.21%
P/EPS 13.56 12.46 12.23 13.04 13.80 13.22 13.86 -1.44%
EY 7.38 8.02 8.18 7.67 7.25 7.57 7.22 1.47%
DY 5.49 5.71 5.71 5.29 5.57 5.89 5.83 -3.92%
P/NAPS 2.36 2.19 2.28 2.41 2.63 2.42 2.12 7.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 -
Price 3.22 3.26 3.17 3.35 3.35 3.46 3.48 -
P/RPS 2.23 2.25 2.20 2.34 2.34 2.41 2.38 -4.24%
P/EPS 13.31 12.90 12.31 12.85 13.21 13.82 13.39 -0.39%
EY 7.51 7.75 8.13 7.78 7.57 7.24 7.47 0.35%
DY 5.59 5.52 5.68 5.37 5.82 5.64 6.03 -4.92%
P/NAPS 2.32 2.26 2.30 2.38 2.52 2.53 2.05 8.59%

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