[STAR] QoQ TTM Result on 30-Sep-2006 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 6.92%

YoY- 15.23%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	751,415	739,371	723,564	717,866	715,333	713,713	713,607	3.51%
YoY %	1.63%	2.18%	0.79%	0.35%	0.23%	0.01%	-	-
Horiz. %	105.30%	103.61%	101.40%	100.60%	100.24%	100.01%	100.00%	-
PBT	203,176	202,888	195,215	210,644	192,140	190,011	191,713	3.95%
YoY %	0.14%	3.93%	-7.32%	9.63%	1.12%	-0.89%	-	-
Horiz. %	105.98%	105.83%	101.83%	109.87%	100.22%	99.11%	100.00%	-
Tax	-43,023	-38,970	-34,128	-43,723	-36,022	-35,890	-36,245	12.14%
YoY %	-10.40%	-14.19%	21.94%	-21.38%	-0.37%	0.98%	-	-
Horiz. %	118.70%	107.52%	94.16%	120.63%	99.38%	99.02%	100.00%	-
NP	160,153	163,918	161,087	166,921	156,118	154,121	155,468	2.00%
YoY %	-2.30%	1.76%	-3.50%	6.92%	1.30%	-0.87%	-	-
Horiz. %	103.01%	105.44%	103.61%	107.37%	100.42%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,449	163,918	161,087	166,921	156,118	154,121	155,468	2.13%
YoY %	-2.12%	1.76%	-3.50%	6.92%	1.30%	-0.87%	-	-
Horiz. %	103.20%	105.44%	103.61%	107.37%	100.42%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	19.21%	17.48%	20.76%	18.75%	18.89%	18.91%	-
YoY %	10.26%	9.90%	-15.80%	10.72%	-0.74%	-0.11%	-	-
Horiz. %	112.00%	101.59%	92.44%	109.78%	99.15%	99.89%	100.00%	-
Total Cost	591,262	575,453	562,477	550,945	559,215	559,592	558,139	3.92%
YoY %	2.75%	2.31%	2.09%	-1.48%	-0.07%	0.26%	-	-
Horiz. %	105.93%	103.10%	100.78%	98.71%	100.19%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,181,635	1,145,869	1,166,309	1,123,164	2,267,146	1,059,934	1,025,060	9.96%
YoY %	3.12%	-1.75%	3.84%	-50.46%	113.90%	3.40%	-	-
Horiz. %	115.27%	111.79%	113.78%	109.57%	221.17%	103.40%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	151,361	147,665	147,665	143,580	143,580	135,971	135,971	7.43%
YoY %	2.50%	0.00%	2.85%	0.00%	5.60%	0.00%	-	-
Horiz. %	111.32%	108.60%	108.60%	105.60%	105.60%	100.00%	100.00%	-
Div Payout %	94.34%	90.08%	91.67%	86.02%	91.97%	88.22%	87.46%	-
YoY %	4.73%	-1.73%	6.57%	-6.47%	4.25%	0.87%	-	-
Horiz. %	107.87%	103.00%	104.81%	98.35%	105.16%	100.87%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	1,181,635	1,145,869	1,166,309	1,123,164	2,267,146	1,059,934	1,025,060	9.96%
YoY %	3.12%	-1.75%	3.84%	-50.46%	113.90%	3.40%	-	-
Horiz. %	115.27%	111.79%	113.78%	109.57%	221.17%	103.40%	100.00%	-
NOSH	738,522	739,270	738,170	738,924	738,484	358,086	348,660	65.15%
YoY %	-0.10%	0.15%	-0.10%	0.06%	106.23%	2.70%	-	-
Horiz. %	211.82%	212.03%	211.72%	211.93%	211.81%	102.70%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	21.31%	22.17%	22.26%	23.25%	21.82%	21.59%	21.79%	-
YoY %	-3.88%	-0.40%	-4.26%	6.55%	1.07%	-0.92%	-	-
Horiz. %	97.80%	101.74%	102.16%	106.70%	100.14%	99.08%	100.00%	-
ROE	13.58%	14.31%	13.81%	14.86%	6.89%	14.54%	15.17%	-
YoY %	-5.10%	3.62%	-7.07%	115.67%	-52.61%	-4.15%	-	-
Horiz. %	89.52%	94.33%	91.03%	97.96%	45.42%	95.85%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	101.75	100.01	98.02	97.15	96.87	199.31	204.67	-37.32%
YoY %	1.74%	2.03%	0.90%	0.29%	-51.40%	-2.62%	-	-
Horiz. %	49.71%	48.86%	47.89%	47.47%	47.33%	97.38%	100.00%	-
EPS	21.73	22.17	21.82	22.59	21.14	43.04	44.59	-38.15%
YoY %	-1.98%	1.60%	-3.41%	6.86%	-50.88%	-3.48%	-	-
Horiz. %	48.73%	49.72%	48.93%	50.66%	47.41%	96.52%	100.00%	-
DPS	20.50	20.00	20.00	19.43	19.44	37.97	39.00	-34.94%
YoY %	2.50%	0.00%	2.93%	-0.05%	-48.80%	-2.64%	-	-
Horiz. %	52.56%	51.28%	51.28%	49.82%	49.85%	97.36%	100.00%	-
NAPS	1.60	1.55	1.58	1.52	3.07	2.96	2.94	-33.41%
YoY %	3.23%	-1.90%	3.95%	-50.49%	3.72%	0.68%	-	-
Horiz. %	54.42%	52.72%	53.74%	51.70%	104.42%	100.68%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 738,924
RPS	101.74	100.11	97.97	97.20	96.85	96.64	96.62	3.51%
YoY %	1.63%	2.18%	0.79%	0.36%	0.22%	0.02%	-	-
Horiz. %	105.30%	103.61%	101.40%	100.60%	100.24%	100.02%	100.00%	-
EPS	21.72	22.19	21.81	22.60	21.14	20.87	21.05	2.11%
YoY %	-2.12%	1.74%	-3.50%	6.91%	1.29%	-0.86%	-	-
Horiz. %	103.18%	105.42%	103.61%	107.36%	100.43%	99.14%	100.00%	-
DPS	20.49	19.99	19.99	19.44	19.44	18.41	18.41	7.41%
YoY %	2.50%	0.00%	2.83%	0.00%	5.59%	0.00%	-	-
Horiz. %	111.30%	108.58%	108.58%	105.59%	105.59%	100.00%	100.00%	-
NAPS	1.5999	1.5515	1.5792	1.5207	3.0697	1.4351	1.3879	9.96%
YoY %	3.12%	-1.75%	3.85%	-50.46%	113.90%	3.40%	-	-
Horiz. %	115.27%	111.79%	113.78%	109.57%	221.18%	103.40%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	3.46	3.24	3.04	3.32	3.50	7.15	7.35	-
P/RPS	3.40	3.24	3.10	3.42	3.61	3.59	3.59	-3.56%
YoY %	4.94%	4.52%	-9.36%	-5.26%	0.56%	0.00%	-	-
Horiz. %	94.71%	90.25%	86.35%	95.26%	100.56%	100.00%	100.00%	-
P/EPS	15.93	14.61	13.93	14.70	16.56	16.61	16.48	-2.24%
YoY %	9.03%	4.88%	-5.24%	-11.23%	-0.30%	0.79%	-	-
Horiz. %	96.66%	88.65%	84.53%	89.20%	100.49%	100.79%	100.00%	-
EY	6.28	6.84	7.18	6.80	6.04	6.02	6.07	2.29%
YoY %	-8.19%	-4.74%	5.59%	12.58%	0.33%	-0.82%	-	-
Horiz. %	103.46%	112.69%	118.29%	112.03%	99.51%	99.18%	100.00%	-
DY	5.92	6.17	6.58	5.85	5.56	5.31	5.31	7.54%
YoY %	-4.05%	-6.23%	12.48%	5.22%	4.71%	0.00%	-	-
Horiz. %	111.49%	116.20%	123.92%	110.17%	104.71%	100.00%	100.00%	-
P/NAPS	2.16	2.09	1.92	2.18	1.14	2.42	2.50	-9.30%
YoY %	3.35%	8.85%	-11.93%	91.23%	-52.89%	-3.20%	-	-
Horiz. %	86.40%	83.60%	76.80%	87.20%	45.60%	96.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	26/07/07	17/05/07	13/02/07	30/10/06	27/07/06	18/05/06	23/02/06	-
Price	3.48	3.62	3.22	3.36	3.38	7.00	7.15	-
P/RPS	3.42	3.62	3.29	3.46	3.49	3.51	3.49	-1.34%
YoY %	-5.52%	10.03%	-4.91%	-0.86%	-0.57%	0.57%	-	-
Horiz. %	97.99%	103.72%	94.27%	99.14%	100.00%	100.57%	100.00%	-
P/EPS	16.02	16.33	14.76	14.87	15.99	16.26	16.03	-0.04%
YoY %	-1.90%	10.64%	-0.74%	-7.00%	-1.66%	1.43%	-	-
Horiz. %	99.94%	101.87%	92.08%	92.76%	99.75%	101.43%	100.00%	-
EY	6.24	6.13	6.78	6.72	6.25	6.15	6.24	0.00%
YoY %	1.79%	-9.59%	0.89%	7.52%	1.63%	-1.44%	-	-
Horiz. %	100.00%	98.24%	108.65%	107.69%	100.16%	98.56%	100.00%	-
DY	5.89	5.52	6.21	5.78	5.75	5.42	5.45	5.32%
YoY %	6.70%	-11.11%	7.44%	0.52%	6.09%	-0.55%	-	-
Horiz. %	108.07%	101.28%	113.94%	106.06%	105.50%	99.45%	100.00%	-
P/NAPS	2.18	2.34	2.04	2.21	1.10	2.36	2.43	-7.00%
YoY %	-6.84%	14.71%	-7.69%	100.91%	-53.39%	-2.88%	-	-
Horiz. %	89.71%	96.30%	83.95%	90.95%	45.27%	97.12%	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