[STAR] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.95%
YoY- -0.89%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,052,654 831,138 832,964 765,312 709,610 706,158 673,062 7.73%
PBT 251,536 145,480 242,596 191,092 175,170 174,316 160,524 7.76%
Tax -70,792 -40,184 -69,604 -49,818 -32,028 -32,474 -23,892 19.83%
NP 180,744 105,296 172,992 141,274 143,142 141,842 136,632 4.77%
-
NP to SH 175,818 102,250 172,968 141,866 143,142 141,842 136,632 4.29%
-
Tax Rate 28.14% 27.62% 28.69% 26.07% 18.28% 18.63% 14.88% -
Total Cost 871,910 725,842 659,972 624,038 566,468 564,316 536,430 8.42%
-
Net Worth 1,270,617 1,219,020 1,248,146 1,182,216 2,267,522 907,629 755,877 9.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 155,133 155,148 155,095 155,165 147,721 132,500 95,680 8.38%
Div Payout % 88.24% 151.73% 89.67% 109.37% 103.20% 93.41% 70.03% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,270,617 1,219,020 1,248,146 1,182,216 2,267,522 907,629 755,877 9.03%
NOSH 738,731 738,800 738,548 738,885 738,606 331,251 318,935 15.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.17% 12.67% 20.77% 18.46% 20.17% 20.09% 20.30% -
ROE 13.84% 8.39% 13.86% 12.00% 6.31% 15.63% 18.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 142.49 112.50 112.78 103.58 96.07 213.18 211.03 -6.33%
EPS 23.80 13.84 23.42 19.20 19.38 42.82 42.84 -9.32%
DPS 21.00 21.00 21.00 21.00 20.00 40.00 30.00 -5.76%
NAPS 1.72 1.65 1.69 1.60 3.07 2.74 2.37 -5.20%
Adjusted Per Share Value based on latest NOSH - 738,522
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 142.53 112.53 112.78 103.62 96.08 95.61 91.13 7.73%
EPS 23.81 13.84 23.42 19.21 19.38 19.21 18.50 4.29%
DPS 21.00 21.01 21.00 21.01 20.00 17.94 12.95 8.38%
NAPS 1.7204 1.6505 1.69 1.6007 3.0702 1.2289 1.0234 9.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.45 3.10 3.50 3.46 3.50 6.95 6.50 -
P/RPS 2.42 2.76 3.10 3.34 3.64 3.26 3.08 -3.93%
P/EPS 14.50 22.40 14.94 18.02 18.06 16.23 15.17 -0.74%
EY 6.90 4.46 6.69 5.55 5.54 6.16 6.59 0.76%
DY 6.09 6.77 6.00 6.07 5.71 5.76 4.62 4.70%
P/NAPS 2.01 1.88 2.07 2.16 1.14 2.54 2.74 -5.03%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 30/07/09 30/07/08 26/07/07 27/07/06 25/07/05 23/07/04 -
Price 3.56 3.24 3.32 3.48 3.38 7.30 6.40 -
P/RPS 2.50 2.88 2.94 3.36 3.52 3.42 3.03 -3.15%
P/EPS 14.96 23.41 14.18 18.12 17.44 17.05 14.94 0.02%
EY 6.69 4.27 7.05 5.52 5.73 5.87 6.69 0.00%
DY 5.90 6.48 6.33 6.03 5.92 5.48 4.69 3.89%
P/NAPS 2.07 1.96 1.96 2.18 1.10 2.66 2.70 -4.32%

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