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

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -2.12%

YoY- 2.77%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,084,679	830,127	839,691	751,415	715,333	709,511	667,301	8.42%
YoY %	30.66%	-1.14%	11.75%	5.04%	0.82%	6.33%	-	-
Horiz. %	162.55%	124.40%	125.83%	112.61%	107.20%	106.33%	100.00%	-
PBT	250,183	152,905	249,118	203,176	192,140	173,104	165,650	7.11%
YoY %	63.62%	-38.62%	22.61%	5.74%	11.00%	4.50%	-	-
Horiz. %	151.03%	92.31%	150.39%	122.65%	115.99%	104.50%	100.00%	-
Tax	-62,826	-48,052	-64,378	-43,023	-36,022	-29,247	-18,223	22.89%
YoY %	-30.75%	25.36%	-49.64%	-19.44%	-23.16%	-60.49%	-	-
Horiz. %	344.76%	263.69%	353.28%	236.09%	197.67%	160.49%	100.00%	-
NP	187,357	104,853	184,740	160,153	156,118	143,857	147,427	4.07%
YoY %	78.69%	-43.24%	15.35%	2.58%	8.52%	-2.42%	-	-
Horiz. %	127.08%	71.12%	125.31%	108.63%	105.90%	97.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,495	103,546	184,716	160,449	156,118	143,857	147,427	3.52%
YoY %	75.28%	-43.94%	15.12%	2.77%	8.52%	-2.42%	-	-
Horiz. %	123.11%	70.24%	125.29%	108.83%	105.90%	97.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.11%	31.43%	25.84%	21.18%	18.75%	16.90%	11.00%	-
YoY %	-20.11%	21.63%	22.00%	12.96%	10.95%	53.64%	-	-
Horiz. %	228.27%	285.73%	234.91%	192.55%	170.45%	153.64%	100.00%	-
Total Cost	897,322	725,274	654,951	591,262	559,215	565,654	519,874	9.51%
YoY %	23.72%	10.74%	10.77%	5.73%	-1.14%	8.81%	-	-
Horiz. %	172.60%	139.51%	125.98%	113.73%	107.57%	108.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,270,567	1,218,441	1,248,697	1,181,635	2,267,146	907,475	755,664	9.04%
YoY %	4.28%	-2.42%	5.68%	-47.88%	149.83%	20.09%	-	-
Horiz. %	168.14%	161.24%	165.25%	156.37%	300.02%	120.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	155,072	155,289	155,100	151,361	143,580	130,824	95,130	8.48%
YoY %	-0.14%	0.12%	2.47%	5.42%	9.75%	37.52%	-	-
Horiz. %	163.01%	163.24%	163.04%	159.11%	150.93%	137.52%	100.00%	-
Div Payout %	85.44%	149.97%	83.97%	94.34%	91.97%	90.94%	64.53%	-
YoY %	-43.03%	78.60%	-10.99%	2.58%	1.13%	40.93%	-	-
Horiz. %	132.40%	232.40%	130.13%	146.20%	142.52%	140.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,270,567	1,218,441	1,248,697	1,181,635	2,267,146	907,475	755,664	9.04%
YoY %	4.28%	-2.42%	5.68%	-47.88%	149.83%	20.09%	-	-
Horiz. %	168.14%	161.24%	165.25%	156.37%	300.02%	120.09%	100.00%	-
NOSH	738,702	738,449	738,873	738,522	738,484	331,195	318,845	15.02%
YoY %	0.03%	-0.06%	0.05%	0.01%	122.98%	3.87%	-	-
Horiz. %	231.68%	231.60%	231.73%	231.62%	231.61%	103.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.27%	12.63%	22.00%	21.31%	21.82%	20.28%	22.09%	-
YoY %	36.74%	-42.59%	3.24%	-2.34%	7.59%	-8.19%	-	-
Horiz. %	78.18%	57.18%	99.59%	96.47%	98.78%	91.81%	100.00%	-
ROE	14.28%	8.50%	14.79%	13.58%	6.89%	15.85%	19.51%	-
YoY %	68.00%	-42.53%	8.91%	97.10%	-56.53%	-18.76%	-	-
Horiz. %	73.19%	43.57%	75.81%	69.61%	35.32%	81.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	146.84	112.41	113.64	101.75	96.87	214.23	209.29	-5.73%
YoY %	30.63%	-1.08%	11.69%	5.04%	-54.78%	2.36%	-	-
Horiz. %	70.16%	53.71%	54.30%	48.62%	46.29%	102.36%	100.00%	-
EPS	24.57	14.02	25.00	21.73	21.14	43.44	46.24	-9.99%
YoY %	75.25%	-43.92%	15.05%	2.79%	-51.34%	-6.06%	-	-
Horiz. %	53.14%	30.32%	54.07%	46.99%	45.72%	93.94%	100.00%	-
DPS	21.00	21.00	21.00	20.50	19.44	39.50	30.00	-5.76%
YoY %	0.00%	0.00%	2.44%	5.45%	-50.78%	31.67%	-	-
Horiz. %	70.00%	70.00%	70.00%	68.33%	64.80%	131.67%	100.00%	-
NAPS	1.72	1.65	1.69	1.60	3.07	2.74	2.37	-5.20%
YoY %	4.24%	-2.37%	5.62%	-47.88%	12.04%	15.61%	-	-
Horiz. %	72.57%	69.62%	71.31%	67.51%	129.54%	115.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 738,522
RPS	146.86	112.40	113.69	101.74	96.85	96.07	90.35	8.42%
YoY %	30.66%	-1.13%	11.75%	5.05%	0.81%	6.33%	-	-
Horiz. %	162.55%	124.41%	125.83%	112.61%	107.19%	106.33%	100.00%	-
EPS	24.57	14.02	25.01	21.72	21.14	19.48	19.96	3.52%
YoY %	75.25%	-43.94%	15.15%	2.74%	8.52%	-2.40%	-	-
Horiz. %	123.10%	70.24%	125.30%	108.82%	105.91%	97.60%	100.00%	-
DPS	21.00	21.03	21.00	20.49	19.44	17.71	12.88	8.48%
YoY %	-0.14%	0.14%	2.49%	5.40%	9.77%	37.50%	-	-
Horiz. %	163.04%	163.28%	163.04%	159.08%	150.93%	137.50%	100.00%	-
NAPS	1.7203	1.6497	1.6907	1.5999	3.0697	1.2287	1.0232	9.04%
YoY %	4.28%	-2.43%	5.68%	-47.88%	149.83%	20.08%	-	-
Horiz. %	168.13%	161.23%	165.24%	156.36%	300.01%	120.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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	2.35	2.76	3.08	3.40	3.61	3.24	3.11	-4.56%
YoY %	-14.86%	-10.39%	-9.41%	-5.82%	11.42%	4.18%	-	-
Horiz. %	75.56%	88.75%	99.04%	109.32%	116.08%	104.18%	100.00%	-
P/EPS	14.04	22.11	14.00	15.93	16.56	16.00	14.06	-0.02%
YoY %	-36.50%	57.93%	-12.12%	-3.80%	3.50%	13.80%	-	-
Horiz. %	99.86%	157.25%	99.57%	113.30%	117.78%	113.80%	100.00%	-
EY	7.12	4.52	7.14	6.28	6.04	6.25	7.11	0.02%
YoY %	57.52%	-36.69%	13.69%	3.97%	-3.36%	-12.10%	-	-
Horiz. %	100.14%	63.57%	100.42%	88.33%	84.95%	87.90%	100.00%	-
DY	6.09	6.77	6.00	5.92	5.56	5.68	4.62	4.70%
YoY %	-10.04%	12.83%	1.35%	6.47%	-2.11%	22.94%	-	-
Horiz. %	131.82%	146.54%	129.87%	128.14%	120.35%	122.94%	100.00%	-
P/NAPS	2.01	1.88	2.07	2.16	1.14	2.54	2.74	-5.03%
YoY %	6.91%	-9.18%	-4.17%	89.47%	-55.12%	-7.30%	-	-
Horiz. %	73.36%	68.61%	75.55%	78.83%	41.61%	92.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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	2.42	2.88	2.92	3.42	3.49	3.41	3.06	-3.83%
YoY %	-15.97%	-1.37%	-14.62%	-2.01%	2.35%	11.44%	-	-
Horiz. %	79.08%	94.12%	95.42%	111.76%	114.05%	111.44%	100.00%	-
P/EPS	14.49	23.11	13.28	16.02	15.99	16.81	13.84	0.76%
YoY %	-37.30%	74.02%	-17.10%	0.19%	-4.88%	21.46%	-	-
Horiz. %	104.70%	166.98%	95.95%	115.75%	115.53%	121.46%	100.00%	-
EY	6.90	4.33	7.53	6.24	6.25	5.95	7.22	-0.75%
YoY %	59.35%	-42.50%	20.67%	-0.16%	5.04%	-17.59%	-	-
Horiz. %	95.57%	59.97%	104.29%	86.43%	86.57%	82.41%	100.00%	-
DY	5.90	6.48	6.33	5.89	5.75	5.41	4.69	3.89%
YoY %	-8.95%	2.37%	7.47%	2.43%	6.28%	15.35%	-	-
Horiz. %	125.80%	138.17%	134.97%	125.59%	122.60%	115.35%	100.00%	-
P/NAPS	2.07	1.96	1.96	2.18	1.10	2.66	2.70	-4.32%
YoY %	5.61%	0.00%	-10.09%	98.18%	-58.65%	-1.48%	-	-
Horiz. %	76.67%	72.59%	72.59%	80.74%	40.74%	98.52%	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