[STAR] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.61%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,079,907 1,067,668 1,061,700 973,921 831,040 805,865 723,564 6.89%
PBT 259,648 250,531 258,807 197,155 201,463 223,366 195,215 4.86%
Tax -58,906 -65,219 -68,639 -47,522 -62,762 -54,485 -34,128 9.51%
NP 200,742 185,312 190,168 149,633 138,701 168,881 161,087 3.73%
-
NP to SH 208,099 186,665 184,941 144,711 138,905 169,165 161,087 4.35%
-
Tax Rate 22.69% 26.03% 26.52% 24.10% 31.15% 24.39% 17.48% -
Total Cost 879,165 882,356 871,532 824,288 692,339 636,984 562,477 7.72%
-
Net Worth 1,137,233 1,063,281 1,011,857 1,255,794 1,211,080 1,218,874 1,166,976 -0.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 132,923 132,910 532,517 155,127 155,077 155,129 147,718 -1.74%
Div Payout % 63.88% 71.20% 287.94% 107.20% 111.64% 91.70% 91.70% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,137,233 1,063,281 1,011,857 1,255,794 1,211,080 1,218,874 1,166,976 -0.42%
NOSH 738,463 738,390 738,582 738,702 738,463 738,711 738,592 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.59% 17.36% 17.91% 15.36% 16.69% 20.96% 22.26% -
ROE 18.30% 17.56% 18.28% 11.52% 11.47% 13.88% 13.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 146.24 144.59 143.75 131.84 112.54 109.09 97.97 6.89%
EPS 28.18 25.28 25.04 19.59 18.81 22.90 21.81 4.35%
DPS 18.00 18.00 72.10 21.00 21.00 21.00 20.00 -1.73%
NAPS 1.54 1.44 1.37 1.70 1.64 1.65 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 738,181
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 146.22 144.56 143.75 131.87 112.52 109.11 97.97 6.89%
EPS 28.18 25.27 25.04 19.59 18.81 22.90 21.81 4.35%
DPS 18.00 18.00 72.10 21.00 21.00 21.00 20.00 -1.73%
NAPS 1.5398 1.4397 1.37 1.7003 1.6398 1.6503 1.5801 -0.42%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.58 3.15 3.31 3.18 3.24 3.44 3.04 -
P/RPS 1.76 2.18 2.30 2.41 2.88 3.15 3.10 -8.99%
P/EPS 9.16 12.46 13.22 16.23 17.22 15.02 13.94 -6.75%
EY 10.92 8.03 7.56 6.16 5.81 6.66 7.17 7.25%
DY 6.98 5.71 21.78 6.60 6.48 6.10 6.58 0.98%
P/NAPS 1.68 2.19 2.42 1.87 1.98 2.08 1.92 -2.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 11/02/10 25/02/09 25/02/08 13/02/07 -
Price 2.56 3.26 3.46 3.20 3.04 3.48 3.22 -
P/RPS 1.75 2.25 2.41 2.43 2.70 3.19 3.29 -9.97%
P/EPS 9.08 12.90 13.82 16.33 16.16 15.20 14.76 -7.77%
EY 11.01 7.75 7.24 6.12 6.19 6.58 6.77 8.43%
DY 7.03 5.52 20.84 6.56 6.91 6.03 6.21 2.08%
P/NAPS 1.66 2.26 2.53 1.88 1.85 2.11 2.04 -3.37%

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