[STAR] QoQ TTM Result on 31-Mar-2003 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Apr-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- 4.55%

YoY- 19.42%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	605,167	574,142	547,304	540,355	521,350	502,573	489,227	15.18%
YoY %	5.40%	4.90%	1.29%	3.65%	3.74%	2.73%	-	-
Horiz. %	123.70%	117.36%	111.87%	110.45%	106.57%	102.73%	100.00%	-
PBT	137,080	120,959	107,077	107,631	102,876	93,642	90,339	31.94%
YoY %	13.33%	12.96%	-0.51%	4.62%	9.86%	3.66%	-	-
Horiz. %	151.74%	133.89%	118.53%	119.14%	113.88%	103.66%	100.00%	-
Tax	-16,917	-29,456	-25,998	-26,533	-25,307	-15,940	-16,326	2.39%
YoY %	42.57%	-13.30%	2.02%	-4.84%	-58.76%	2.36%	-	-
Horiz. %	103.62%	180.42%	159.24%	162.52%	155.01%	97.64%	100.00%	-
NP	120,163	91,503	81,079	81,098	77,569	77,702	74,013	38.01%
YoY %	31.32%	12.86%	-0.02%	4.55%	-0.17%	4.98%	-	-
Horiz. %	162.35%	123.63%	109.55%	109.57%	104.80%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,163	91,503	81,079	81,098	77,569	77,702	74,013	38.01%
YoY %	31.32%	12.86%	-0.02%	4.55%	-0.17%	4.98%	-	-
Horiz. %	162.35%	123.63%	109.55%	109.57%	104.80%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.34%	24.35%	24.28%	24.65%	24.60%	17.02%	18.07%	-
YoY %	-49.32%	0.29%	-1.50%	0.20%	44.54%	-5.81%	-	-
Horiz. %	68.29%	134.75%	134.37%	136.41%	136.14%	94.19%	100.00%	-
Total Cost	485,004	482,639	466,225	459,257	443,781	424,871	415,214	10.88%
YoY %	0.49%	3.52%	1.52%	3.49%	4.45%	2.33%	-	-
Horiz. %	116.81%	116.24%	112.29%	110.61%	106.88%	102.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	737,944	678,028	661,463	630,966	636,028	610,040	585,756	16.59%
YoY %	8.84%	2.50%	4.83%	-0.80%	4.26%	4.15%	-	-
Horiz. %	125.98%	115.75%	112.92%	107.72%	108.58%	104.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	78,505	69,795	69,795	61,475	61,475	45,669	45,669	43.35%
YoY %	12.48%	0.00%	13.53%	0.00%	34.61%	0.00%	-	-
Horiz. %	171.90%	152.83%	152.83%	134.61%	134.61%	100.00%	100.00%	-
Div Payout %	65.33%	76.28%	86.08%	75.80%	79.25%	58.77%	61.70%	-
YoY %	-14.36%	-11.38%	13.56%	-4.35%	34.85%	-4.75%	-	-
Horiz. %	105.88%	123.63%	139.51%	122.85%	128.44%	95.25%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	737,944	678,028	661,463	630,966	636,028	610,040	585,756	16.59%
YoY %	8.84%	2.50%	4.83%	-0.80%	4.26%	4.15%	-	-
Horiz. %	125.98%	115.75%	112.92%	107.72%	108.58%	104.15%	100.00%	-
NOSH	315,360	313,902	312,011	310,820	308,751	306,552	305,081	2.22%
YoY %	0.46%	0.61%	0.38%	0.67%	0.72%	0.48%	-	-
Horiz. %	103.37%	102.89%	102.27%	101.88%	101.20%	100.48%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	19.86%	15.94%	14.81%	15.01%	14.88%	15.46%	15.13%	-
YoY %	24.59%	7.63%	-1.33%	0.87%	-3.75%	2.18%	-	-
Horiz. %	131.26%	105.35%	97.88%	99.21%	98.35%	102.18%	100.00%	-
ROE	16.28%	13.50%	12.26%	12.85%	12.20%	12.74%	12.64%	-
YoY %	20.59%	10.11%	-4.59%	5.33%	-4.24%	0.79%	-	-
Horiz. %	128.80%	106.80%	96.99%	101.66%	96.52%	100.79%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	191.90	182.90	175.41	173.85	168.86	163.94	160.36	12.67%
YoY %	4.92%	4.27%	0.90%	2.96%	3.00%	2.23%	-	-
Horiz. %	119.67%	114.06%	109.39%	108.41%	105.30%	102.23%	100.00%	-
EPS	38.10	29.15	25.99	26.09	25.12	25.35	24.26	34.99%
YoY %	30.70%	12.16%	-0.38%	3.86%	-0.91%	4.49%	-	-
Horiz. %	157.05%	120.16%	107.13%	107.54%	103.54%	104.49%	100.00%	-
DPS	25.00	22.50	22.50	20.00	20.00	15.00	14.97	40.62%
YoY %	11.11%	0.00%	12.50%	0.00%	33.33%	0.20%	-	-
Horiz. %	167.00%	150.30%	150.30%	133.60%	133.60%	100.20%	100.00%	-
NAPS	2.34	2.16	2.12	2.03	2.06	1.99	1.92	14.05%
YoY %	8.33%	1.89%	4.43%	-1.46%	3.52%	3.65%	-	-
Horiz. %	121.88%	112.50%	110.42%	105.73%	107.29%	103.65%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 310,820
RPS	81.94	77.74	74.10	73.16	70.59	68.05	66.24	15.19%
YoY %	5.40%	4.91%	1.28%	3.64%	3.73%	2.73%	-	-
Horiz. %	123.70%	117.36%	111.87%	110.45%	106.57%	102.73%	100.00%	-
EPS	16.27	12.39	10.98	10.98	10.50	10.52	10.02	38.02%
YoY %	31.32%	12.84%	0.00%	4.57%	-0.19%	4.99%	-	-
Horiz. %	162.38%	123.65%	109.58%	109.58%	104.79%	104.99%	100.00%	-
DPS	10.63	9.45	9.45	8.32	8.32	6.18	6.18	43.41%
YoY %	12.49%	0.00%	13.58%	0.00%	34.63%	0.00%	-	-
Horiz. %	172.01%	152.91%	152.91%	134.63%	134.63%	100.00%	100.00%	-
NAPS	0.9992	0.918	0.8956	0.8543	0.8612	0.826	0.7931	16.60%
YoY %	8.85%	2.50%	4.83%	-0.80%	4.26%	4.15%	-	-
Horiz. %	125.99%	115.75%	112.92%	107.72%	108.59%	104.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	6.20	6.00	6.20	5.95	6.00	5.95	6.15	-
P/RPS	3.23	3.28	3.53	3.42	3.55	3.63	3.84	-10.86%
YoY %	-1.52%	-7.08%	3.22%	-3.66%	-2.20%	-5.47%	-	-
Horiz. %	84.11%	85.42%	91.93%	89.06%	92.45%	94.53%	100.00%	-
P/EPS	16.27	20.58	23.86	22.80	23.88	23.47	25.35	-25.53%
YoY %	-20.94%	-13.75%	4.65%	-4.52%	1.75%	-7.42%	-	-
Horiz. %	64.18%	81.18%	94.12%	89.94%	94.20%	92.58%	100.00%	-
EY	6.15	4.86	4.19	4.39	4.19	4.26	3.94	34.45%
YoY %	26.54%	15.99%	-4.56%	4.77%	-1.64%	8.12%	-	-
Horiz. %	156.09%	123.35%	106.35%	111.42%	106.35%	108.12%	100.00%	-
DY	4.03	3.75	3.63	3.36	3.33	2.52	2.43	39.97%
YoY %	7.47%	3.31%	8.04%	0.90%	32.14%	3.70%	-	-
Horiz. %	165.84%	154.32%	149.38%	138.27%	137.04%	103.70%	100.00%	-
P/NAPS	2.65	2.78	2.92	2.93	2.91	2.99	3.20	-11.78%
YoY %	-4.68%	-4.79%	-0.34%	0.69%	-2.68%	-6.56%	-	-
Horiz. %	82.81%	86.87%	91.25%	91.56%	90.94%	93.44%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	17/02/04	03/11/03	04/08/03	30/04/03	17/02/03	11/11/02	05/08/02	-
Price	6.65	6.10	6.30	6.10	6.00	5.95	6.25	-
P/RPS	3.47	3.34	3.59	3.51	3.55	3.63	3.90	-7.47%
YoY %	3.89%	-6.96%	2.28%	-1.13%	-2.20%	-6.92%	-	-
Horiz. %	88.97%	85.64%	92.05%	90.00%	91.03%	93.08%	100.00%	-
P/EPS	17.45	20.93	24.24	23.38	23.88	23.47	25.76	-22.81%
YoY %	-16.63%	-13.66%	3.68%	-2.09%	1.75%	-8.89%	-	-
Horiz. %	67.74%	81.25%	94.10%	90.76%	92.70%	91.11%	100.00%	-
EY	5.73	4.78	4.12	4.28	4.19	4.26	3.88	29.59%
YoY %	19.87%	16.02%	-3.74%	2.15%	-1.64%	9.79%	-	-
Horiz. %	147.68%	123.20%	106.19%	110.31%	107.99%	109.79%	100.00%	-
DY	3.76	3.69	3.57	3.28	3.33	2.52	2.40	34.78%
YoY %	1.90%	3.36%	8.84%	-1.50%	32.14%	5.00%	-	-
Horiz. %	156.67%	153.75%	148.75%	136.67%	138.75%	105.00%	100.00%	-
P/NAPS	2.84	2.82	2.97	3.00	2.91	2.99	3.26	-8.76%
YoY %	0.71%	-5.05%	-1.00%	3.09%	-2.68%	-8.28%	-	-
Horiz. %	87.12%	86.50%	91.10%	92.02%	89.26%	91.72%	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