[STAR] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 41.3%

YoY- 27.8%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Cumulative Result
Revenue	1,025,330	1,079,907	1,067,668	1,061,700	973,921	831,040	805,865	4.09%
YoY %	-5.05%	1.15%	0.56%	9.01%	17.19%	3.12%	-	-
Horiz. %	127.23%	134.01%	132.49%	131.75%	120.85%	103.12%	100.00%	-
PBT	192,586	259,648	250,531	258,807	197,155	201,463	223,366	-2.43%
YoY %	-25.83%	3.64%	-3.20%	31.27%	-2.14%	-9.81%	-	-
Horiz. %	86.22%	116.24%	112.16%	115.87%	88.27%	90.19%	100.00%	-
Tax	-53,170	-58,906	-65,219	-68,639	-47,522	-62,762	-54,485	-0.40%
YoY %	9.74%	9.68%	4.98%	-44.44%	24.28%	-15.19%	-	-
Horiz. %	97.59%	108.11%	119.70%	125.98%	87.22%	115.19%	100.00%	-
NP	139,416	200,742	185,312	190,168	149,633	138,701	168,881	-3.14%
YoY %	-30.55%	8.33%	-2.55%	27.09%	7.88%	-17.87%	-	-
Horiz. %	82.55%	118.87%	109.73%	112.60%	88.60%	82.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,876	208,099	186,665	184,941	144,711	138,905	169,165	-2.77%
YoY %	-31.34%	11.48%	0.93%	27.80%	4.18%	-17.89%	-	-
Horiz. %	84.46%	123.02%	110.34%	109.33%	85.54%	82.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.61%	22.69%	26.03%	26.52%	24.10%	31.15%	24.39%	-
YoY %	21.68%	-12.83%	-1.85%	10.04%	-22.63%	27.72%	-	-
Horiz. %	113.20%	93.03%	106.72%	108.73%	98.81%	127.72%	100.00%	-
Total Cost	885,914	879,165	882,356	871,532	824,288	692,339	636,984	5.64%
YoY %	0.77%	-0.36%	1.24%	5.73%	19.06%	8.69%	-	-
Horiz. %	139.08%	138.02%	138.52%	136.82%	129.40%	108.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,166,033	1,137,233	1,063,281	1,011,857	1,255,794	1,211,080	1,218,874	-0.73%
YoY %	2.53%	6.96%	5.08%	-19.42%	3.69%	-0.64%	-	-
Horiz. %	95.66%	93.30%	87.23%	83.02%	103.03%	99.36%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	110,699	132,923	132,910	532,517	155,127	155,077	155,129	-5.46%
YoY %	-16.72%	0.01%	-75.04%	243.28%	0.03%	-0.03%	-	-
Horiz. %	71.36%	85.69%	85.68%	343.27%	100.00%	99.97%	100.00%	-
Div Payout %	77.48%	63.88%	71.20%	287.94%	107.20%	111.64%	91.70%	-
YoY %	21.29%	-10.28%	-75.27%	168.60%	-3.98%	21.74%	-	-
Horiz. %	84.49%	69.66%	77.64%	314.00%	116.90%	121.74%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	1,166,033	1,137,233	1,063,281	1,011,857	1,255,794	1,211,080	1,218,874	-0.73%
YoY %	2.53%	6.96%	5.08%	-19.42%	3.69%	-0.64%	-	-
Horiz. %	95.66%	93.30%	87.23%	83.02%	103.03%	99.36%	100.00%	-
NOSH	737,995	738,463	738,390	738,582	738,702	738,463	738,711	-0.01%
YoY %	-0.06%	0.01%	-0.03%	-0.02%	0.03%	-0.03%	-	-
Horiz. %	99.90%	99.97%	99.96%	99.98%	100.00%	99.97%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	13.60%	18.59%	17.36%	17.91%	15.36%	16.69%	20.96%	-
YoY %	-26.84%	7.09%	-3.07%	16.60%	-7.97%	-20.37%	-	-
Horiz. %	64.89%	88.69%	82.82%	85.45%	73.28%	79.63%	100.00%	-
ROE	12.25%	18.30%	17.56%	18.28%	11.52%	11.47%	13.88%	-
YoY %	-33.06%	4.21%	-3.94%	58.68%	0.44%	-17.36%	-	-
Horiz. %	88.26%	131.84%	126.51%	131.70%	83.00%	82.64%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	138.93	146.24	144.59	143.75	131.84	112.54	109.09	4.10%
YoY %	-5.00%	1.14%	0.58%	9.03%	17.15%	3.16%	-	-
Horiz. %	127.35%	134.05%	132.54%	131.77%	120.85%	103.16%	100.00%	-
EPS	19.36	28.18	25.28	25.04	19.59	18.81	22.90	-2.75%
YoY %	-31.30%	11.47%	0.96%	27.82%	4.15%	-17.86%	-	-
Horiz. %	84.54%	123.06%	110.39%	109.34%	85.55%	82.14%	100.00%	-
DPS	15.00	18.00	18.00	72.10	21.00	21.00	21.00	-5.44%
YoY %	-16.67%	0.00%	-75.03%	243.33%	0.00%	0.00%	-	-
Horiz. %	71.43%	85.71%	85.71%	343.33%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.54	1.44	1.37	1.70	1.64	1.65	-0.71%
YoY %	2.60%	6.94%	5.11%	-19.41%	3.66%	-0.61%	-	-
Horiz. %	95.76%	93.33%	87.27%	83.03%	103.03%	99.39%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,442
RPS	138.83	146.22	144.56	143.75	131.87	112.52	109.11	4.09%
YoY %	-5.05%	1.15%	0.56%	9.01%	17.20%	3.13%	-	-
Horiz. %	127.24%	134.01%	132.49%	131.75%	120.86%	103.13%	100.00%	-
EPS	19.35	28.18	25.27	25.04	19.59	18.81	22.90	-2.76%
YoY %	-31.33%	11.52%	0.92%	27.82%	4.15%	-17.86%	-	-
Horiz. %	84.50%	123.06%	110.35%	109.34%	85.55%	82.14%	100.00%	-
DPS	14.99	18.00	18.00	72.10	21.00	21.00	21.00	-5.45%
YoY %	-16.72%	0.00%	-75.03%	243.33%	0.00%	0.00%	-	-
Horiz. %	71.38%	85.71%	85.71%	343.33%	100.00%	100.00%	100.00%	-
NAPS	1.5788	1.5398	1.4397	1.37	1.7003	1.6398	1.6503	-0.73%
YoY %	2.53%	6.95%	5.09%	-19.43%	3.69%	-0.64%	-	-
Horiz. %	95.67%	93.30%	87.24%	83.02%	103.03%	99.36%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	2.23	2.58	3.15	3.31	3.18	3.24	3.44	-
P/RPS	1.61	1.76	2.18	2.30	2.41	2.88	3.15	-10.57%
YoY %	-8.52%	-19.27%	-5.22%	-4.56%	-16.32%	-8.57%	-	-
Horiz. %	51.11%	55.87%	69.21%	73.02%	76.51%	91.43%	100.00%	-
P/EPS	11.52	9.16	12.46	13.22	16.23	17.22	15.02	-4.32%
YoY %	25.76%	-26.48%	-5.75%	-18.55%	-5.75%	14.65%	-	-
Horiz. %	76.70%	60.99%	82.96%	88.02%	108.06%	114.65%	100.00%	-
EY	8.68	10.92	8.03	7.56	6.16	5.81	6.66	4.50%
YoY %	-20.51%	35.99%	6.22%	22.73%	6.02%	-12.76%	-	-
Horiz. %	130.33%	163.96%	120.57%	113.51%	92.49%	87.24%	100.00%	-
DY	6.73	6.98	5.71	21.78	6.60	6.48	6.10	1.65%
YoY %	-3.58%	22.24%	-73.78%	230.00%	1.85%	6.23%	-	-
Horiz. %	110.33%	114.43%	93.61%	357.05%	108.20%	106.23%	100.00%	-
P/NAPS	1.41	1.68	2.19	2.42	1.87	1.98	2.08	-6.26%
YoY %	-16.07%	-23.29%	-9.50%	29.41%	-5.56%	-4.81%	-	-
Horiz. %	67.79%	80.77%	105.29%	116.35%	89.90%	95.19%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	26/02/13	27/02/12	23/02/11	11/02/10	25/02/09	25/02/08	-
Price	2.24	2.56	3.26	3.46	3.20	3.04	3.48	-
P/RPS	1.61	1.75	2.25	2.41	2.43	2.70	3.19	-10.76%
YoY %	-8.00%	-22.22%	-6.64%	-0.82%	-10.00%	-15.36%	-	-
Horiz. %	50.47%	54.86%	70.53%	75.55%	76.18%	84.64%	100.00%	-
P/EPS	11.57	9.08	12.90	13.82	16.33	16.16	15.20	-4.44%
YoY %	27.42%	-29.61%	-6.66%	-15.37%	1.05%	6.32%	-	-
Horiz. %	76.12%	59.74%	84.87%	90.92%	107.43%	106.32%	100.00%	-
EY	8.64	11.01	7.75	7.24	6.12	6.19	6.58	4.63%
YoY %	-21.53%	42.06%	7.04%	18.30%	-1.13%	-5.93%	-	-
Horiz. %	131.31%	167.33%	117.78%	110.03%	93.01%	94.07%	100.00%	-
DY	6.70	7.03	5.52	20.84	6.56	6.91	6.03	1.76%
YoY %	-4.69%	27.36%	-73.51%	217.68%	-5.07%	14.59%	-	-
Horiz. %	111.11%	116.58%	91.54%	345.61%	108.79%	114.59%	100.00%	-
P/NAPS	1.42	1.66	2.26	2.53	1.88	1.85	2.11	-6.38%
YoY %	-14.46%	-26.55%	-10.67%	34.57%	1.62%	-12.32%	-	-
Horiz. %	67.30%	78.67%	107.11%	119.91%	89.10%	87.68%	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