[STAR] YoY TTM 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- 12.86%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 717,866 710,858 687,181 574,142 502,573 471,819 421,286 9.28%
PBT 210,644 176,212 169,851 120,959 93,642 99,220 116,587 10.35%
Tax -43,723 -31,351 -15,628 -29,456 -15,940 -29,962 -32,988 4.80%
NP 166,921 144,861 154,223 91,503 77,702 69,258 83,599 12.20%
-
NP to SH 166,921 144,861 154,223 91,503 77,702 69,258 83,599 12.20%
-
Tax Rate 20.76% 17.79% 9.20% 24.35% 17.02% 30.20% 28.29% -
Total Cost 550,945 565,997 532,958 482,639 424,871 402,561 337,687 8.49%
-
Net Worth 1,123,164 960,993 770,041 678,028 610,040 558,893 526,890 13.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 143,580 130,824 95,130 69,795 45,669 26,565 22,769 35.90%
Div Payout % 86.02% 90.31% 61.68% 76.28% 58.77% 38.36% 27.24% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,123,164 960,993 770,041 678,028 610,040 558,893 526,890 13.43%
NOSH 738,924 338,377 320,850 313,902 306,552 151,873 151,841 30.16%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.25% 20.38% 22.44% 15.94% 15.46% 14.68% 19.84% -
ROE 14.86% 15.07% 20.03% 13.50% 12.74% 12.39% 15.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 97.15 210.08 214.17 182.90 163.94 310.67 277.45 -16.03%
EPS 22.59 42.81 48.07 29.15 25.35 45.60 55.06 -13.79%
DPS 19.43 38.66 30.00 22.50 15.00 17.50 15.00 4.40%
NAPS 1.52 2.84 2.40 2.16 1.99 3.68 3.47 -12.84%
Adjusted Per Share Value based on latest NOSH - 313,902
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 97.20 96.25 93.04 77.74 68.05 63.88 57.04 9.28%
EPS 22.60 19.61 20.88 12.39 10.52 9.38 11.32 12.20%
DPS 19.44 17.71 12.88 9.45 6.18 3.60 3.08 35.92%
NAPS 1.5207 1.3012 1.0426 0.918 0.826 0.7567 0.7134 13.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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 3.42 3.52 3.03 3.28 3.63 2.90 3.96 -2.41%
P/EPS 14.70 17.29 13.52 20.58 23.47 19.74 19.98 -4.98%
EY 6.80 5.79 7.39 4.86 4.26 5.07 5.01 5.22%
DY 5.85 5.22 4.62 3.75 2.52 1.94 1.36 27.51%
P/NAPS 2.18 2.61 2.71 2.78 2.99 2.45 3.17 -6.04%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
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 3.46 3.43 2.99 3.34 3.63 1.41 4.51 -4.31%
P/EPS 14.87 16.82 13.31 20.93 23.47 9.60 22.70 -6.80%
EY 6.72 5.95 7.51 4.78 4.26 10.41 4.40 7.30%
DY 5.78 5.37 4.69 3.69 2.52 4.00 1.20 29.93%
P/NAPS 2.21 2.54 2.67 2.82 2.99 1.19 3.60 -7.80%

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