[STAR] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.0%
YoY- 17.19%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 830,127 807,658 831,040 832,096 839,691 826,018 805,865 1.99%
PBT 152,905 167,742 201,463 248,281 249,118 235,944 223,366 -22.34%
Tax -48,052 -53,976 -62,762 -67,287 -64,378 -58,986 -54,485 -8.04%
NP 104,853 113,766 138,701 180,994 184,740 176,958 168,881 -27.24%
-
NP to SH 103,546 114,648 138,905 181,020 184,716 177,236 169,165 -27.93%
-
Tax Rate 31.43% 32.18% 31.15% 27.10% 25.84% 25.00% 24.39% -
Total Cost 725,274 693,892 692,339 651,102 654,951 649,060 636,984 9.04%
-
Net Worth 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 1,195,903 1,218,143 0.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 155,289 155,334 155,334 155,100 155,100 155,063 155,063 0.09%
Div Payout % 149.97% 135.49% 111.83% 85.68% 83.97% 87.49% 91.66% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 1,195,903 1,218,143 0.01%
NOSH 738,449 739,433 740,500 738,979 738,873 738,211 738,268 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.63% 14.09% 16.69% 21.75% 22.00% 21.42% 20.96% -
ROE 8.50% 9.81% 11.44% 14.94% 14.79% 14.82% 13.89% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 112.41 109.23 112.23 112.60 113.64 111.89 109.16 1.97%
EPS 14.02 15.50 18.76 24.50 25.00 24.01 22.91 -27.94%
DPS 21.00 21.00 21.00 21.00 21.00 21.00 21.00 0.00%
NAPS 1.65 1.58 1.64 1.64 1.69 1.62 1.65 0.00%
Adjusted Per Share Value based on latest NOSH - 738,979
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 112.40 109.36 112.52 112.66 113.69 111.84 109.11 2.00%
EPS 14.02 15.52 18.81 24.51 25.01 24.00 22.90 -27.92%
DPS 21.03 21.03 21.03 21.00 21.00 21.00 21.00 0.09%
NAPS 1.6497 1.5819 1.6443 1.6409 1.6907 1.6192 1.6493 0.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.10 3.28 3.24 3.24 3.50 3.42 3.44 -
P/RPS 2.76 3.00 2.89 2.88 3.08 3.06 3.15 -8.44%
P/EPS 22.11 21.15 17.27 13.23 14.00 14.24 15.01 29.49%
EY 4.52 4.73 5.79 7.56 7.14 7.02 6.66 -22.78%
DY 6.77 6.40 6.48 6.48 6.00 6.14 6.10 7.20%
P/NAPS 1.88 2.08 1.98 1.98 2.07 2.11 2.08 -6.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 23/05/08 25/02/08 -
Price 3.24 3.20 3.04 3.12 3.32 3.48 3.48 -
P/RPS 2.88 2.93 2.71 2.77 2.92 3.11 3.19 -6.59%
P/EPS 23.11 20.64 16.21 12.74 13.28 14.49 15.19 32.31%
EY 4.33 4.85 6.17 7.85 7.53 6.90 6.58 -24.36%
DY 6.48 6.56 6.91 6.73 6.33 6.03 6.03 4.91%
P/NAPS 1.96 2.03 1.85 1.90 1.96 2.15 2.11 -4.80%

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