[STAR] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 79.92%

YoY- -25.25%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	299,445	294,254	295,741	234,223	211,754	198,081	186,037	8.24%
YoY %	1.76%	-0.50%	26.26%	10.61%	6.90%	6.47%	-	-
Horiz. %	160.96%	158.17%	158.97%	125.90%	113.82%	106.47%	100.00%	-
PBT	58,557	75,727	72,266	47,287	62,124	48,950	48,662	3.13%
YoY %	-22.67%	4.79%	52.82%	-23.88%	26.91%	0.59%	-	-
Horiz. %	120.33%	155.62%	148.51%	97.17%	127.66%	100.59%	100.00%	-
Tax	-12,899	-17,907	-20,234	-12,231	-18,155	-12,763	-8,710	6.75%
YoY %	27.97%	11.50%	-65.43%	32.63%	-42.25%	-46.53%	-	-
Horiz. %	148.09%	205.59%	232.31%	140.42%	208.44%	146.53%	100.00%	-
NP	45,658	57,820	52,032	35,056	43,969	36,187	39,952	2.24%
YoY %	-21.03%	11.12%	48.43%	-20.27%	21.50%	-9.42%	-	-
Horiz. %	114.28%	144.72%	130.24%	87.75%	110.05%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,242	55,254	50,084	32,861	43,963	36,483	39,952	1.71%
YoY %	-19.93%	10.32%	52.41%	-25.25%	20.50%	-8.68%	-	-
Horiz. %	110.74%	138.30%	125.36%	82.25%	110.04%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.03%	23.65%	28.00%	25.87%	29.22%	26.07%	17.90%	-
YoY %	-6.85%	-15.54%	8.23%	-11.46%	12.08%	45.64%	-	-
Horiz. %	123.07%	132.12%	156.42%	144.53%	163.24%	145.64%	100.00%	-
Total Cost	253,787	236,434	243,709	199,167	167,785	161,894	146,085	9.63%
YoY %	7.34%	-2.99%	22.36%	18.70%	3.64%	10.82%	-	-
Horiz. %	173.73%	161.85%	166.83%	136.34%	114.85%	110.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,078,352	1,041,552	1,270,567	1,218,441	1,248,697	1,181,635	2,267,146	-11.63%
YoY %	3.53%	-18.02%	4.28%	-2.42%	5.68%	-47.88%	-	-
Horiz. %	47.56%	45.94%	56.04%	53.74%	55.08%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	66,473	66,482	77,563	77,537	77,581	77,544	73,848	-1.73%
YoY %	-0.01%	-14.29%	0.03%	-0.06%	0.05%	5.00%	-	-
Horiz. %	90.01%	90.03%	105.03%	105.00%	105.05%	105.00%	100.00%	-
Div Payout %	150.25%	120.32%	154.87%	235.96%	176.47%	212.55%	184.84%	-
YoY %	24.88%	-22.31%	-34.37%	33.71%	-16.97%	14.99%	-	-
Horiz. %	81.29%	65.09%	83.79%	127.66%	95.47%	114.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,078,352	1,041,552	1,270,567	1,218,441	1,248,697	1,181,635	2,267,146	-11.63%
YoY %	3.53%	-18.02%	4.28%	-2.42%	5.68%	-47.88%	-	-
Horiz. %	47.56%	45.94%	56.04%	53.74%	55.08%	52.12%	100.00%	-
NOSH	738,597	738,689	738,702	738,449	738,873	738,522	738,484	0.00%
YoY %	-0.01%	-0.00%	0.03%	-0.06%	0.05%	0.01%	-	-
Horiz. %	100.02%	100.03%	100.03%	100.00%	100.05%	100.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.25%	19.65%	17.59%	14.97%	20.76%	18.27%	21.48%	-
YoY %	-22.39%	11.71%	17.50%	-27.89%	13.63%	-14.94%	-	-
Horiz. %	71.00%	91.48%	81.89%	69.69%	96.65%	85.06%	100.00%	-
ROE	4.10%	5.30%	3.94%	2.70%	3.52%	3.09%	1.76%	-
YoY %	-22.64%	34.52%	45.93%	-23.30%	13.92%	75.57%	-	-
Horiz. %	232.95%	301.14%	223.86%	153.41%	200.00%	175.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	40.54	39.83	40.04	31.72	28.66	26.82	25.19	8.24%
YoY %	1.78%	-0.52%	26.23%	10.68%	6.86%	6.47%	-	-
Horiz. %	160.94%	158.12%	158.95%	125.92%	113.78%	106.47%	100.00%	-
EPS	5.99	7.48	6.78	4.45	5.95	4.94	5.41	1.71%
YoY %	-19.92%	10.32%	52.36%	-25.21%	20.45%	-8.69%	-	-
Horiz. %	110.72%	138.26%	125.32%	82.26%	109.98%	91.31%	100.00%	-
DPS	9.00	9.00	10.50	10.50	10.50	10.50	10.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.46	1.41	1.72	1.65	1.69	1.60	3.07	-11.64%
YoY %	3.55%	-18.02%	4.24%	-2.37%	5.62%	-47.88%	-	-
Horiz. %	47.56%	45.93%	56.03%	53.75%	55.05%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,449
RPS	40.54	39.84	40.04	31.71	28.67	26.82	25.19	8.24%
YoY %	1.76%	-0.50%	26.27%	10.60%	6.90%	6.47%	-	-
Horiz. %	160.94%	158.16%	158.95%	125.88%	113.82%	106.47%	100.00%	-
EPS	5.99	7.48	6.78	4.45	5.95	4.94	5.41	1.71%
YoY %	-19.92%	10.32%	52.36%	-25.21%	20.45%	-8.69%	-	-
Horiz. %	110.72%	138.26%	125.32%	82.26%	109.98%	91.31%	100.00%	-
DPS	9.00	9.00	10.50	10.50	10.50	10.50	10.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.4601	1.4102	1.7203	1.6497	1.6907	1.5999	3.0697	-11.63%
YoY %	3.54%	-18.03%	4.28%	-2.43%	5.68%	-47.88%	-	-
Horiz. %	47.56%	45.94%	56.04%	53.74%	55.08%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.18	3.40	3.45	3.10	3.50	3.46	3.50	-
P/RPS	7.84	8.54	8.62	9.77	12.21	12.90	13.89	-9.08%
YoY %	-8.20%	-0.93%	-11.77%	-19.98%	-5.35%	-7.13%	-	-
Horiz. %	56.44%	61.48%	62.06%	70.34%	87.90%	92.87%	100.00%	-
P/EPS	53.09	45.45	50.88	69.66	58.82	70.04	64.70	-3.23%
YoY %	16.81%	-10.67%	-26.96%	18.43%	-16.02%	8.25%	-	-
Horiz. %	82.06%	70.25%	78.64%	107.67%	90.91%	108.25%	100.00%	-
EY	1.88	2.20	1.97	1.44	1.70	1.43	1.55	3.26%
YoY %	-14.55%	11.68%	36.81%	-15.29%	18.88%	-7.74%	-	-
Horiz. %	121.29%	141.94%	127.10%	92.90%	109.68%	92.26%	100.00%	-
DY	2.83	2.65	3.04	3.39	3.00	3.03	2.86	-0.17%
YoY %	6.79%	-12.83%	-10.32%	13.00%	-0.99%	5.94%	-	-
Horiz. %	98.95%	92.66%	106.29%	118.53%	104.90%	105.94%	100.00%	-
P/NAPS	2.18	2.41	2.01	1.88	2.07	2.16	1.14	11.39%
YoY %	-9.54%	19.90%	6.91%	-9.18%	-4.17%	89.47%	-	-
Horiz. %	191.23%	211.40%	176.32%	164.91%	181.58%	189.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	18/08/11	17/08/10	30/07/09	30/07/08	26/07/07	27/07/06	-
Price	3.18	3.35	3.56	3.24	3.32	3.48	3.38	-
P/RPS	7.84	8.41	8.89	10.21	11.58	12.97	13.42	-8.56%
YoY %	-6.78%	-5.40%	-12.93%	-11.83%	-10.72%	-3.35%	-	-
Horiz. %	58.42%	62.67%	66.24%	76.08%	86.29%	96.65%	100.00%	-
P/EPS	53.09	44.79	52.51	72.81	55.80	70.45	62.48	-2.67%
YoY %	18.53%	-14.70%	-27.88%	30.48%	-20.79%	12.76%	-	-
Horiz. %	84.97%	71.69%	84.04%	116.53%	89.31%	112.76%	100.00%	-
EY	1.88	2.23	1.90	1.37	1.79	1.42	1.60	2.72%
YoY %	-15.70%	17.37%	38.69%	-23.46%	26.06%	-11.25%	-	-
Horiz. %	117.50%	139.37%	118.75%	85.62%	111.87%	88.75%	100.00%	-
DY	2.83	2.69	2.95	3.24	3.16	3.02	2.96	-0.74%
YoY %	5.20%	-8.81%	-8.95%	2.53%	4.64%	2.03%	-	-
Horiz. %	95.61%	90.88%	99.66%	109.46%	106.76%	102.03%	100.00%	-
P/NAPS	2.18	2.38	2.07	1.96	1.96	2.18	1.10	12.06%
YoY %	-8.40%	14.98%	5.61%	0.00%	-10.09%	98.18%	-	-
Horiz. %	198.18%	216.36%	188.18%	178.18%	178.18%	198.18%	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