[STAR] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

01-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -3.73%

YoY- -7.46%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	839,691	826,018	805,865	777,553	751,415	739,371	723,564	10.44%
YoY %	1.66%	2.50%	3.64%	3.48%	1.63%	2.18%	-	-
Horiz. %	116.05%	114.16%	111.37%	107.46%	103.85%	102.18%	100.00%	-
PBT	249,118	235,944	223,366	195,647	203,176	202,888	195,215	17.66%
YoY %	5.58%	5.63%	14.17%	-3.71%	0.14%	3.93%	-	-
Horiz. %	127.61%	120.86%	114.42%	100.22%	104.08%	103.93%	100.00%	-
Tax	-64,378	-58,986	-54,485	-41,465	-43,023	-38,970	-34,128	52.72%
YoY %	-9.14%	-8.26%	-31.40%	3.62%	-10.40%	-14.19%	-	-
Horiz. %	188.64%	172.84%	159.65%	121.50%	126.06%	114.19%	100.00%	-
NP	184,740	176,958	168,881	154,182	160,153	163,918	161,087	9.57%
YoY %	4.40%	4.78%	9.53%	-3.73%	-2.30%	1.76%	-	-
Horiz. %	114.68%	109.85%	104.84%	95.71%	99.42%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,716	177,236	169,165	154,468	160,449	163,918	161,087	9.56%
YoY %	4.22%	4.77%	9.51%	-3.73%	-2.12%	1.76%	-	-
Horiz. %	114.67%	110.03%	105.01%	95.89%	99.60%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	25.00%	24.39%	21.19%	21.18%	19.21%	17.48%	-
YoY %	3.36%	2.50%	15.10%	0.05%	10.26%	9.90%	-	-
Horiz. %	147.83%	143.02%	139.53%	121.22%	121.17%	109.90%	100.00%	-
Total Cost	654,951	649,060	636,984	623,371	591,262	575,453	562,477	10.69%
YoY %	0.91%	1.90%	2.18%	5.43%	2.75%	2.31%	-	-
Horiz. %	116.44%	115.39%	113.25%	110.83%	105.12%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,248,697	1,195,903	1,218,143	1,167,617	1,181,635	1,145,869	1,166,309	4.65%
YoY %	4.41%	-1.83%	4.33%	-1.19%	3.12%	-1.75%	-	-
Horiz. %	107.06%	102.54%	104.44%	100.11%	101.31%	98.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	155,100	155,063	155,063	151,361	151,361	147,665	147,665	3.33%
YoY %	0.02%	0.00%	2.45%	0.00%	2.50%	0.00%	-	-
Horiz. %	105.04%	105.01%	105.01%	102.50%	102.50%	100.00%	100.00%	-
Div Payout %	83.97%	87.49%	91.66%	97.99%	94.34%	90.08%	91.67%	-
YoY %	-4.02%	-4.55%	-6.46%	3.87%	4.73%	-1.73%	-	-
Horiz. %	91.60%	95.44%	99.99%	106.89%	102.91%	98.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	1,248,697	1,195,903	1,218,143	1,167,617	1,181,635	1,145,869	1,166,309	4.65%
YoY %	4.41%	-1.83%	4.33%	-1.19%	3.12%	-1.75%	-	-
Horiz. %	107.06%	102.54%	104.44%	100.11%	101.31%	98.25%	100.00%	-
NOSH	738,873	738,211	738,268	738,998	738,522	739,270	738,170	0.06%
YoY %	0.09%	-0.01%	-0.10%	0.06%	-0.10%	0.15%	-	-
Horiz. %	100.10%	100.01%	100.01%	100.11%	100.05%	100.15%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	22.00%	21.42%	20.96%	19.83%	21.31%	22.17%	22.26%	-
YoY %	2.71%	2.19%	5.70%	-6.95%	-3.88%	-0.40%	-	-
Horiz. %	98.83%	96.23%	94.16%	89.08%	95.73%	99.60%	100.00%	-
ROE	14.79%	14.82%	13.89%	13.23%	13.58%	14.31%	13.81%	-
YoY %	-0.20%	6.70%	4.99%	-2.58%	-5.10%	3.62%	-	-
Horiz. %	107.10%	107.31%	100.58%	95.80%	98.33%	103.62%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	113.64	111.89	109.16	105.22	101.75	100.01	98.02	10.36%
YoY %	1.56%	2.50%	3.74%	3.41%	1.74%	2.03%	-	-
Horiz. %	115.94%	114.15%	111.37%	107.35%	103.81%	102.03%	100.00%	-
EPS	25.00	24.01	22.91	20.90	21.73	22.17	21.82	9.50%
YoY %	4.12%	4.80%	9.62%	-3.82%	-1.98%	1.60%	-	-
Horiz. %	114.57%	110.04%	105.00%	95.78%	99.59%	101.60%	100.00%	-
DPS	21.00	21.00	21.00	20.50	20.50	20.00	20.00	3.30%
YoY %	0.00%	0.00%	2.44%	0.00%	2.50%	0.00%	-	-
Horiz. %	105.00%	105.00%	105.00%	102.50%	102.50%	100.00%	100.00%	-
NAPS	1.69	1.62	1.65	1.58	1.60	1.55	1.58	4.59%
YoY %	4.32%	-1.82%	4.43%	-1.25%	3.23%	-1.90%	-	-
Horiz. %	106.96%	102.53%	104.43%	100.00%	101.27%	98.10%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,998
RPS	113.69	111.84	109.11	105.28	101.74	100.11	97.97	10.43%
YoY %	1.65%	2.50%	3.64%	3.48%	1.63%	2.18%	-	-
Horiz. %	116.05%	114.16%	111.37%	107.46%	103.85%	102.18%	100.00%	-
EPS	25.01	24.00	22.90	20.91	21.72	22.19	21.81	9.56%
YoY %	4.21%	4.80%	9.52%	-3.73%	-2.12%	1.74%	-	-
Horiz. %	114.67%	110.04%	105.00%	95.87%	99.59%	101.74%	100.00%	-
DPS	21.00	21.00	21.00	20.49	20.49	19.99	19.99	3.34%
YoY %	0.00%	0.00%	2.49%	0.00%	2.50%	0.00%	-	-
Horiz. %	105.05%	105.05%	105.05%	102.50%	102.50%	100.00%	100.00%	-
NAPS	1.6907	1.6192	1.6493	1.5809	1.5999	1.5515	1.5792	4.65%
YoY %	4.42%	-1.83%	4.33%	-1.19%	3.12%	-1.75%	-	-
Horiz. %	107.06%	102.53%	104.44%	100.11%	101.31%	98.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.50	3.42	3.44	3.38	3.46	3.24	3.04	-
P/RPS	3.08	3.06	3.15	3.21	3.40	3.24	3.10	-0.43%
YoY %	0.65%	-2.86%	-1.87%	-5.59%	4.94%	4.52%	-	-
Horiz. %	99.35%	98.71%	101.61%	103.55%	109.68%	104.52%	100.00%	-
P/EPS	14.00	14.24	15.01	16.17	15.93	14.61	13.93	0.33%
YoY %	-1.69%	-5.13%	-7.17%	1.51%	9.03%	4.88%	-	-
Horiz. %	100.50%	102.23%	107.75%	116.08%	114.36%	104.88%	100.00%	-
EY	7.14	7.02	6.66	6.18	6.28	6.84	7.18	-0.37%
YoY %	1.71%	5.41%	7.77%	-1.59%	-8.19%	-4.74%	-	-
Horiz. %	99.44%	97.77%	92.76%	86.07%	87.47%	95.26%	100.00%	-
DY	6.00	6.14	6.10	6.07	5.92	6.17	6.58	-5.97%
YoY %	-2.28%	0.66%	0.49%	2.53%	-4.05%	-6.23%	-	-
Horiz. %	91.19%	93.31%	92.71%	92.25%	89.97%	93.77%	100.00%	-
P/NAPS	2.07	2.11	2.08	2.14	2.16	2.09	1.92	5.14%
YoY %	-1.90%	1.44%	-2.80%	-0.93%	3.35%	8.85%	-	-
Horiz. %	107.81%	109.90%	108.33%	111.46%	112.50%	108.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	23/05/08	25/02/08	01/11/07	26/07/07	17/05/07	13/02/07	-
Price	3.32	3.48	3.48	3.38	3.48	3.62	3.22	-
P/RPS	2.92	3.11	3.19	3.21	3.42	3.62	3.29	-7.65%
YoY %	-6.11%	-2.51%	-0.62%	-6.14%	-5.52%	10.03%	-	-
Horiz. %	88.75%	94.53%	96.96%	97.57%	103.95%	110.03%	100.00%	-
P/EPS	13.28	14.49	15.19	16.17	16.02	16.33	14.76	-6.80%
YoY %	-8.35%	-4.61%	-6.06%	0.94%	-1.90%	10.64%	-	-
Horiz. %	89.97%	98.17%	102.91%	109.55%	108.54%	110.64%	100.00%	-
EY	7.53	6.90	6.58	6.18	6.24	6.13	6.78	7.25%
YoY %	9.13%	4.86%	6.47%	-0.96%	1.79%	-9.59%	-	-
Horiz. %	111.06%	101.77%	97.05%	91.15%	92.04%	90.41%	100.00%	-
DY	6.33	6.03	6.03	6.07	5.89	5.52	6.21	1.28%
YoY %	4.98%	0.00%	-0.66%	3.06%	6.70%	-11.11%	-	-
Horiz. %	101.93%	97.10%	97.10%	97.75%	94.85%	88.89%	100.00%	-
P/NAPS	1.96	2.15	2.11	2.14	2.18	2.34	2.04	-2.63%
YoY %	-8.84%	1.90%	-1.40%	-1.83%	-6.84%	14.71%	-	-
Horiz. %	96.08%	105.39%	103.43%	104.90%	106.86%	114.71%	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