[STAR] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 4.55%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 713,713 701,091 634,034 540,355 472,824 463,292 354,245 12.37%
PBT 190,011 169,855 150,374 107,631 83,989 118,940 103,327 10.68%
Tax -35,890 -26,935 -17,469 -26,533 -16,081 -42,204 -9,325 25.17%
NP 154,121 142,920 132,905 81,098 67,908 76,736 94,002 8.58%
-
NP to SH 154,121 142,920 132,905 81,098 67,908 76,736 94,002 8.58%
-
Tax Rate 18.89% 15.86% 11.62% 24.65% 19.15% 35.48% 9.02% -
Total Cost 559,592 558,171 501,129 459,257 404,916 386,556 260,243 13.60%
-
Net Worth 1,059,934 851,051 716,651 630,966 599,254 549,461 532,765 12.14%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 135,971 112,412 78,505 61,475 34,173 26,563 22,773 34.67%
Div Payout % 88.22% 78.65% 59.07% 75.80% 50.32% 34.62% 24.23% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,059,934 851,051 716,651 630,966 599,254 549,461 532,765 12.14%
NOSH 358,086 326,073 317,102 310,820 304,190 151,785 151,784 15.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.59% 20.39% 20.96% 15.01% 14.36% 16.56% 26.54% -
ROE 14.54% 16.79% 18.55% 12.85% 11.33% 13.97% 17.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 199.31 215.01 199.95 173.85 155.44 305.23 233.39 -2.59%
EPS 43.04 43.83 41.91 26.09 22.32 50.56 61.93 -5.88%
DPS 37.97 34.47 25.00 20.00 11.23 17.50 15.00 16.73%
NAPS 2.96 2.61 2.26 2.03 1.97 3.62 3.51 -2.79%
Adjusted Per Share Value based on latest NOSH - 310,820
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 99.88 98.11 88.73 75.62 66.17 64.83 49.57 12.37%
EPS 21.57 20.00 18.60 11.35 9.50 10.74 13.16 8.57%
DPS 19.03 15.73 10.99 8.60 4.78 3.72 3.19 34.65%
NAPS 1.4833 1.191 1.0029 0.883 0.8386 0.7689 0.7456 12.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.15 6.80 6.40 5.95 6.85 9.40 16.80 -
P/RPS 3.59 3.16 3.20 3.42 4.41 3.08 7.20 -10.94%
P/EPS 16.61 15.51 15.27 22.80 30.68 18.59 27.13 -7.84%
EY 6.02 6.45 6.55 4.39 3.26 5.38 3.69 8.49%
DY 5.31 5.07 3.91 3.36 1.64 1.86 0.89 34.65%
P/NAPS 2.42 2.61 2.83 2.93 3.48 2.60 4.79 -10.75%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 20/05/04 30/04/03 06/05/02 03/05/01 - -
Price 7.00 6.95 6.40 6.10 6.80 8.75 0.00 -
P/RPS 3.51 3.23 3.20 3.51 4.37 2.87 0.00 -
P/EPS 16.26 15.86 15.27 23.38 30.46 17.31 0.00 -
EY 6.15 6.31 6.55 4.28 3.28 5.78 0.00 -
DY 5.42 4.96 3.91 3.28 1.65 2.00 0.00 -
P/NAPS 2.36 2.66 2.83 3.00 3.45 2.42 0.00 -

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
Post a Comment