[STAR] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

03-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 15.65%

YoY- 24.32%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Annualized Quarter Result
Revenue	718,973	713,294	689,434	580,082	509,693	464,738	428,710	8.99%
YoY %	0.80%	3.46%	18.85%	13.81%	9.67%	8.40%	-	-
Horiz. %	167.71%	166.38%	160.82%	135.31%	118.89%	108.40%	100.00%	-
PBT	203,006	177,765	164,426	120,732	96,621	86,869	116,510	9.69%
YoY %	14.20%	8.11%	36.19%	24.95%	11.23%	-25.44%	-	-
Horiz. %	174.24%	152.57%	141.13%	103.62%	82.93%	74.56%	100.00%	-
Tax	-42,553	-32,582	-24,056	-25,774	-20,242	-23,064	-43,868	-0.50%
YoY %	-30.60%	-35.44%	6.67%	-27.33%	12.24%	47.42%	-	-
Horiz. %	97.00%	74.27%	54.84%	58.75%	46.14%	52.58%	100.00%	-
NP	160,453	145,182	140,370	94,957	76,378	63,805	72,642	14.11%
YoY %	10.52%	3.43%	47.82%	24.33%	19.71%	-12.17%	-	-
Horiz. %	220.88%	199.86%	193.24%	130.72%	105.14%	87.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,453	145,182	140,370	94,957	76,378	63,805	72,642	14.11%
YoY %	10.52%	3.43%	47.82%	24.33%	19.71%	-12.17%	-	-
Horiz. %	220.88%	199.86%	193.24%	130.72%	105.14%	87.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	18.33%	14.63%	21.35%	20.95%	26.55%	37.65%	-
YoY %	14.35%	25.29%	-31.48%	1.91%	-21.09%	-29.48%	-	-
Horiz. %	55.67%	48.69%	38.86%	56.71%	55.64%	70.52%	100.00%	-
Total Cost	558,520	568,112	549,064	485,125	433,314	400,933	356,068	7.78%
YoY %	-1.69%	3.47%	13.18%	11.96%	8.08%	12.60%	-	-
Horiz. %	156.86%	159.55%	154.20%	136.25%	121.69%	112.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,122,877	960,668	770,092	677,967	610,252	558,878	526,755	13.43%
YoY %	16.89%	24.75%	13.59%	11.10%	9.19%	6.10%	-	-
Horiz. %	213.17%	182.37%	146.20%	128.71%	115.85%	106.10%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	98,498	90,203	64,174	41,849	30,665	-	-	-
YoY %	9.20%	40.56%	53.35%	36.47%	0.00%	-	-	-
Horiz. %	321.21%	294.16%	209.27%	136.47%	100.00%	-	-	-
Div Payout %	61.39%	62.13%	45.72%	44.07%	40.15%	-	-	-
YoY %	-1.19%	35.89%	3.74%	9.76%	0.00%	-	-	-
Horiz. %	152.90%	154.74%	113.87%	109.76%	100.00%	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	1,122,877	960,668	770,092	677,967	610,252	558,878	526,755	13.43%
YoY %	16.89%	24.75%	13.59%	11.10%	9.19%	6.10%	-	-
Horiz. %	213.17%	182.37%	146.20%	128.71%	115.85%	106.10%	100.00%	-
NOSH	738,735	338,263	320,871	313,873	306,659	151,869	151,802	30.16%
YoY %	118.39%	5.42%	2.23%	2.35%	101.92%	0.04%	-	-
Horiz. %	486.64%	222.83%	211.37%	206.76%	202.01%	100.04%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	22.32%	20.35%	20.36%	16.37%	14.99%	13.73%	16.94%	-
YoY %	9.68%	-0.05%	24.37%	9.21%	9.18%	-18.95%	-	-
Horiz. %	131.76%	120.13%	120.19%	96.64%	88.49%	81.05%	100.00%	-
ROE	14.29%	15.11%	18.23%	14.01%	12.52%	11.42%	13.79%	-
YoY %	-5.43%	-17.11%	30.12%	11.90%	9.63%	-17.19%	-	-
Horiz. %	103.63%	109.57%	132.20%	101.60%	90.79%	82.81%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	97.32	210.87	214.86	184.81	166.21	306.01	282.41	-16.26%
YoY %	-53.85%	-1.86%	16.26%	11.19%	-45.68%	8.36%	-	-
Horiz. %	34.46%	74.67%	76.08%	65.44%	58.85%	108.36%	100.00%	-
EPS	21.72	42.92	43.75	30.25	24.91	42.01	47.85	-12.32%
YoY %	-49.39%	-1.90%	44.63%	21.44%	-40.70%	-12.20%	-	-
Horiz. %	45.39%	89.70%	91.43%	63.22%	52.06%	87.80%	100.00%	-
DPS	13.33	26.67	20.00	13.33	10.00	0.00	0.00	-
YoY %	-50.02%	33.35%	50.04%	33.30%	0.00%	0.00%	-	-
Horiz. %	133.30%	266.70%	200.00%	133.30%	100.00%	-	-	-
NAPS	1.52	2.84	2.40	2.16	1.99	3.68	3.47	-12.84%
YoY %	-46.48%	18.33%	11.11%	8.54%	-45.92%	6.05%	-	-
Horiz. %	43.80%	81.84%	69.16%	62.25%	57.35%	106.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 313,902
RPS	97.35	96.58	93.35	78.54	69.01	62.92	58.05	8.99%
YoY %	0.80%	3.46%	18.86%	13.81%	9.68%	8.39%	-	-
Horiz. %	167.70%	166.37%	160.81%	135.30%	118.88%	108.39%	100.00%	-
EPS	21.73	19.66	19.01	12.86	10.34	8.64	9.84	14.10%
YoY %	10.53%	3.42%	47.82%	24.37%	19.68%	-12.20%	-	-
Horiz. %	220.83%	199.80%	193.19%	130.69%	105.08%	87.80%	100.00%	-
DPS	13.34	12.21	8.69	5.67	4.15	0.00	0.00	-
YoY %	9.25%	40.51%	53.26%	36.63%	0.00%	0.00%	-	-
Horiz. %	321.45%	294.22%	209.40%	136.63%	100.00%	-	-	-
NAPS	1.5204	1.3007	1.0427	0.918	0.8263	0.7567	0.7132	13.43%
YoY %	16.89%	24.74%	13.58%	11.10%	9.20%	6.10%	-	-
Horiz. %	213.18%	182.38%	146.20%	128.72%	115.86%	106.10%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	3.32	7.40	6.50	6.00	5.95	9.00	11.00	-
P/RPS	3.41	3.51	3.03	3.25	3.58	2.94	3.90	-2.21%
YoY %	-2.85%	15.84%	-6.77%	-9.22%	21.77%	-24.62%	-	-
Horiz. %	87.44%	90.00%	77.69%	83.33%	91.79%	75.38%	100.00%	-
P/EPS	15.29	17.24	14.86	19.83	23.89	21.42	22.99	-6.56%
YoY %	-11.31%	16.02%	-25.06%	-16.99%	11.53%	-6.83%	-	-
Horiz. %	66.51%	74.99%	64.64%	86.25%	103.91%	93.17%	100.00%	-
EY	6.54	5.80	6.73	5.04	4.19	4.67	4.35	7.02%
YoY %	12.76%	-13.82%	33.53%	20.29%	-10.28%	7.36%	-	-
Horiz. %	150.34%	133.33%	154.71%	115.86%	96.32%	107.36%	100.00%	-
DY	4.02	3.60	3.08	2.22	1.68	0.00	0.00	-
YoY %	11.67%	16.88%	38.74%	32.14%	0.00%	0.00%	-	-
Horiz. %	239.29%	214.29%	183.33%	132.14%	100.00%	-	-	-
P/NAPS	2.18	2.61	2.71	2.78	2.99	2.45	3.17	-6.04%
YoY %	-16.48%	-3.69%	-2.52%	-7.02%	22.04%	-22.71%	-	-
Horiz. %	68.77%	82.33%	85.49%	87.70%	94.32%	77.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/10/06	08/11/05	02/11/04	03/11/03	11/11/02	05/11/01	23/10/00	-
Price	3.36	7.20	6.40	6.10	5.95	4.38	12.50	-
P/RPS	3.45	3.41	2.98	3.30	3.58	1.43	4.43	-4.07%
YoY %	1.17%	14.43%	-9.70%	-7.82%	150.35%	-67.72%	-	-
Horiz. %	77.88%	76.98%	67.27%	74.49%	80.81%	32.28%	100.00%	-
P/EPS	15.47	16.78	14.63	20.16	23.89	10.43	26.12	-8.35%
YoY %	-7.81%	14.70%	-27.43%	-15.61%	129.05%	-60.07%	-	-
Horiz. %	59.23%	64.24%	56.01%	77.18%	91.46%	39.93%	100.00%	-
EY	6.46	5.96	6.84	4.96	4.19	9.59	3.83	9.09%
YoY %	8.39%	-12.87%	37.90%	18.38%	-56.31%	150.39%	-	-
Horiz. %	168.67%	155.61%	178.59%	129.50%	109.40%	250.39%	100.00%	-
DY	3.97	3.70	3.13	2.19	1.68	0.00	0.00	-
YoY %	7.30%	18.21%	42.92%	30.36%	0.00%	0.00%	-	-
Horiz. %	236.31%	220.24%	186.31%	130.36%	100.00%	-	-	-
P/NAPS	2.21	2.54	2.67	2.82	2.99	1.19	3.60	-7.80%
YoY %	-12.99%	-4.87%	-5.32%	-5.69%	151.26%	-66.94%	-	-
Horiz. %	61.39%	70.56%	74.17%	78.33%	83.06%	33.06%	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