[STAR] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

11-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 5.71%

YoY- 97.66%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	1,057,653	1,059,140	1,061,700	1,079,332	1,084,679	1,023,161	973,921	5.66%
YoY %	-0.14%	-0.24%	-1.63%	-0.49%	6.01%	5.06%	-	-
Horiz. %	108.60%	108.75%	109.01%	110.82%	111.37%	105.06%	100.00%	-
PBT	263,685	260,224	258,807	261,498	250,183	225,204	197,155	21.45%
YoY %	1.33%	0.55%	-1.03%	4.52%	11.09%	14.23%	-	-
Horiz. %	133.75%	131.99%	131.27%	132.64%	126.90%	114.23%	100.00%	-
Tax	-68,019	-70,346	-68,639	-64,545	-62,826	-54,823	-47,522	27.08%
YoY %	3.31%	-2.49%	-6.34%	-2.74%	-14.60%	-15.36%	-	-
Horiz. %	143.13%	148.03%	144.44%	135.82%	132.20%	115.36%	100.00%	-
NP	195,666	189,878	190,168	196,953	187,357	170,381	149,633	19.63%
YoY %	3.05%	-0.15%	-3.44%	5.12%	9.96%	13.87%	-	-
Horiz. %	130.76%	126.90%	127.09%	131.62%	125.21%	113.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	192,556	187,386	184,941	191,860	181,495	164,272	144,711	21.04%
YoY %	2.76%	1.32%	-3.61%	5.71%	10.48%	13.52%	-	-
Horiz. %	133.06%	129.49%	127.80%	132.58%	125.42%	113.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	27.03%	26.52%	24.68%	25.11%	24.34%	24.10%	-
YoY %	-4.55%	1.92%	7.46%	-1.71%	3.16%	1.00%	-	-
Horiz. %	107.05%	112.16%	110.04%	102.41%	104.19%	101.00%	100.00%	-
Total Cost	861,987	869,262	871,532	882,379	897,322	852,780	824,288	3.03%
YoY %	-0.84%	-0.26%	-1.23%	-1.67%	5.22%	3.46%	-	-
Horiz. %	104.57%	105.46%	105.73%	107.05%	108.86%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,041,552	982,735	1,011,666	1,255,371	1,270,567	1,226,357	1,254,909	-11.71%
YoY %	5.99%	-2.86%	-19.41%	-1.20%	3.60%	-2.28%	-	-
Horiz. %	83.00%	78.31%	80.62%	100.04%	101.25%	97.72%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	132,941	144,023	144,023	155,072	155,072	155,046	155,046	-9.77%
YoY %	-7.69%	0.00%	-7.13%	0.00%	0.02%	0.00%	-	-
Horiz. %	85.74%	92.89%	92.89%	100.02%	100.02%	100.00%	100.00%	-
Div Payout %	69.04%	76.86%	77.88%	80.83%	85.44%	94.38%	107.14%	-
YoY %	-10.17%	-1.31%	-3.65%	-5.40%	-9.47%	-11.91%	-	-
Horiz. %	64.44%	71.74%	72.69%	75.44%	79.75%	88.09%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	1,041,552	982,735	1,011,666	1,255,371	1,270,567	1,226,357	1,254,909	-11.71%
YoY %	5.99%	-2.86%	-19.41%	-1.20%	3.60%	-2.28%	-	-
Horiz. %	83.00%	78.31%	80.62%	100.04%	101.25%	97.72%	100.00%	-
NOSH	738,689	738,899	738,442	738,453	738,702	738,769	738,181	0.04%
YoY %	-0.03%	0.06%	-0.00%	-0.03%	-0.01%	0.08%	-	-
Horiz. %	100.07%	100.10%	100.04%	100.04%	100.07%	100.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	18.50%	17.93%	17.91%	18.25%	17.27%	16.65%	15.36%	-
YoY %	3.18%	0.11%	-1.86%	5.67%	3.72%	8.40%	-	-
Horiz. %	120.44%	116.73%	116.60%	118.82%	112.43%	108.40%	100.00%	-
ROE	18.49%	19.07%	18.28%	15.28%	14.28%	13.40%	11.53%	-
YoY %	-3.04%	4.32%	19.63%	7.00%	6.57%	16.22%	-	-
Horiz. %	160.36%	165.39%	158.54%	132.52%	123.85%	116.22%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	143.18	143.34	143.78	146.16	146.84	138.50	131.94	5.61%
YoY %	-0.11%	-0.31%	-1.63%	-0.46%	6.02%	4.97%	-	-
Horiz. %	108.52%	108.64%	108.97%	110.78%	111.29%	104.97%	100.00%	-
EPS	26.07	25.36	25.04	25.98	24.57	22.24	19.60	21.00%
YoY %	2.80%	1.28%	-3.62%	5.74%	10.48%	13.47%	-	-
Horiz. %	133.01%	129.39%	127.76%	132.55%	125.36%	113.47%	100.00%	-
DPS	18.00	19.50	19.50	21.00	21.00	21.00	21.00	-9.79%
YoY %	-7.69%	0.00%	-7.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	85.71%	92.86%	92.86%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.41	1.33	1.37	1.70	1.72	1.66	1.70	-11.75%
YoY %	6.02%	-2.92%	-19.41%	-1.16%	3.61%	-2.35%	-	-
Horiz. %	82.94%	78.24%	80.59%	100.00%	101.18%	97.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 738,453
RPS	143.20	143.41	143.75	146.14	146.86	138.53	131.87	5.66%
YoY %	-0.15%	-0.24%	-1.64%	-0.49%	6.01%	5.05%	-	-
Horiz. %	108.59%	108.75%	109.01%	110.82%	111.37%	105.05%	100.00%	-
EPS	26.07	25.37	25.04	25.98	24.57	22.24	19.59	21.05%
YoY %	2.76%	1.32%	-3.62%	5.74%	10.48%	13.53%	-	-
Horiz. %	133.08%	129.50%	127.82%	132.62%	125.42%	113.53%	100.00%	-
DPS	18.00	19.50	19.50	21.00	21.00	20.99	20.99	-9.76%
YoY %	-7.69%	0.00%	-7.14%	0.00%	0.05%	0.00%	-	-
Horiz. %	85.76%	92.90%	92.90%	100.05%	100.05%	100.00%	100.00%	-
NAPS	1.4102	1.3306	1.3698	1.6997	1.7203	1.6605	1.6991	-11.71%
YoY %	5.98%	-2.86%	-19.41%	-1.20%	3.60%	-2.27%	-	-
Horiz. %	83.00%	78.31%	80.62%	100.04%	101.25%	97.73%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.40	3.50	3.31	3.60	3.45	3.40	3.18	-
P/RPS	2.37	2.44	2.30	2.46	2.35	2.45	2.41	-1.11%
YoY %	-2.87%	6.09%	-6.50%	4.68%	-4.08%	1.66%	-	-
Horiz. %	98.34%	101.24%	95.44%	102.07%	97.51%	101.66%	100.00%	-
P/EPS	13.04	13.80	13.22	13.86	14.04	15.29	16.22	-13.57%
YoY %	-5.51%	4.39%	-4.62%	-1.28%	-8.18%	-5.73%	-	-
Horiz. %	80.39%	85.08%	81.50%	85.45%	86.56%	94.27%	100.00%	-
EY	7.67	7.25	7.57	7.22	7.12	6.54	6.16	15.78%
YoY %	5.79%	-4.23%	4.85%	1.40%	8.87%	6.17%	-	-
Horiz. %	124.51%	117.69%	122.89%	117.21%	115.58%	106.17%	100.00%	-
DY	5.29	5.57	5.89	5.83	6.09	6.18	6.60	-13.74%
YoY %	-5.03%	-5.43%	1.03%	-4.27%	-1.46%	-6.36%	-	-
Horiz. %	80.15%	84.39%	89.24%	88.33%	92.27%	93.64%	100.00%	-
P/NAPS	2.41	2.63	2.42	2.12	2.01	2.05	1.87	18.48%
YoY %	-8.37%	8.68%	14.15%	5.47%	-1.95%	9.63%	-	-
Horiz. %	128.88%	140.64%	129.41%	113.37%	107.49%	109.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	26/05/11	23/02/11	11/11/10	17/08/10	24/05/10	11/02/10	-
Price	3.35	3.35	3.46	3.48	3.56	3.30	3.20	-
P/RPS	2.34	2.34	2.41	2.38	2.42	2.38	2.43	-2.49%
YoY %	0.00%	-2.90%	1.26%	-1.65%	1.68%	-2.06%	-	-
Horiz. %	96.30%	96.30%	99.18%	97.94%	99.59%	97.94%	100.00%	-
P/EPS	12.85	13.21	13.82	13.39	14.49	14.84	16.32	-14.76%
YoY %	-2.73%	-4.41%	3.21%	-7.59%	-2.36%	-9.07%	-	-
Horiz. %	78.74%	80.94%	84.68%	82.05%	88.79%	90.93%	100.00%	-
EY	7.78	7.57	7.24	7.47	6.90	6.74	6.13	17.27%
YoY %	2.77%	4.56%	-3.08%	8.26%	2.37%	9.95%	-	-
Horiz. %	126.92%	123.49%	118.11%	121.86%	112.56%	109.95%	100.00%	-
DY	5.37	5.82	5.64	6.03	5.90	6.36	6.56	-12.52%
YoY %	-7.73%	3.19%	-6.47%	2.20%	-7.23%	-3.05%	-	-
Horiz. %	81.86%	88.72%	85.98%	91.92%	89.94%	96.95%	100.00%	-
P/NAPS	2.38	2.52	2.53	2.05	2.07	1.99	1.88	17.07%
YoY %	-5.56%	-0.40%	23.41%	-0.97%	4.02%	5.85%	-	-
Horiz. %	126.60%	134.04%	134.57%	109.04%	110.11%	105.85%	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