[STAR] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.42%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 502,573 489,227 472,824 468,857 471,819 470,779 463,292 5.57%
PBT 93,642 90,339 83,989 86,328 99,220 107,657 118,940 -14.72%
Tax -15,940 -16,326 -16,081 -18,056 -29,962 -35,654 -42,204 -47.71%
NP 77,702 74,013 67,908 68,272 69,258 72,003 76,736 0.83%
-
NP to SH 77,702 74,013 67,908 68,272 69,258 72,003 76,736 0.83%
-
Tax Rate 17.02% 18.07% 19.15% 20.92% 30.20% 33.12% 35.48% -
Total Cost 424,871 415,214 404,916 400,585 402,561 398,776 386,556 6.49%
-
Net Worth 610,040 585,756 599,254 580,333 558,893 564,710 549,461 7.21%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 45,669 45,669 34,173 34,173 26,565 26,565 26,563 43.46%
Div Payout % 58.77% 61.70% 50.32% 50.05% 38.36% 36.89% 34.62% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 610,040 585,756 599,254 580,333 558,893 564,710 549,461 7.21%
NOSH 306,552 305,081 304,190 303,839 151,873 151,803 151,785 59.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.46% 15.13% 14.36% 14.56% 14.68% 15.29% 16.56% -
ROE 12.74% 12.64% 11.33% 11.76% 12.39% 12.75% 13.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 163.94 160.36 155.44 154.31 310.67 310.12 305.23 -33.89%
EPS 25.35 24.26 22.32 22.47 45.60 47.43 50.56 -36.86%
DPS 15.00 14.97 11.23 11.25 17.50 17.50 17.50 -9.75%
NAPS 1.99 1.92 1.97 1.91 3.68 3.72 3.62 -32.86%
Adjusted Per Share Value based on latest NOSH - 303,839
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 70.33 68.46 66.17 65.61 66.03 65.88 64.83 5.57%
EPS 10.87 10.36 9.50 9.55 9.69 10.08 10.74 0.80%
DPS 6.39 6.39 4.78 4.78 3.72 3.72 3.72 43.38%
NAPS 0.8537 0.8197 0.8386 0.8121 0.7821 0.7903 0.7689 7.21%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.95 6.15 6.85 4.94 9.00 8.60 9.40 -
P/RPS 3.63 3.84 4.41 3.20 2.90 2.77 3.08 11.56%
P/EPS 23.47 25.35 30.68 21.99 19.74 18.13 18.59 16.79%
EY 4.26 3.94 3.26 4.55 5.07 5.52 5.38 -14.39%
DY 2.52 2.43 1.64 2.28 1.94 2.03 1.86 22.41%
P/NAPS 2.99 3.20 3.48 2.59 2.45 2.31 2.60 9.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 03/05/01 -
Price 5.95 6.25 6.80 5.45 4.38 8.40 8.75 -
P/RPS 3.63 3.90 4.37 3.53 1.41 2.71 2.87 16.93%
P/EPS 23.47 25.76 30.46 24.25 9.60 17.71 17.31 22.47%
EY 4.26 3.88 3.28 4.12 10.41 5.65 5.78 -18.39%
DY 2.52 2.40 1.65 2.06 4.00 2.08 2.00 16.64%
P/NAPS 2.99 3.26 3.45 2.85 1.19 2.26 2.42 15.12%

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