[STAR] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 13.52%

YoY- 43.28%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,070,549	1,069,618	1,059,140	1,023,161	807,658	826,018	739,371	6.35%
YoY %	0.09%	0.99%	3.52%	26.68%	-2.22%	11.72%	-	-
Horiz. %	144.79%	144.67%	143.25%	138.38%	109.24%	111.72%	100.00%	-
PBT	249,848	240,403	260,224	225,204	167,742	235,944	202,888	3.52%
YoY %	3.93%	-7.62%	15.55%	34.26%	-28.91%	16.29%	-	-
Horiz. %	123.15%	118.49%	128.26%	111.00%	82.68%	116.29%	100.00%	-
Tax	-55,789	-63,619	-70,346	-54,823	-53,976	-58,986	-38,970	6.15%
YoY %	12.31%	9.56%	-28.31%	-1.57%	8.49%	-51.36%	-	-
Horiz. %	143.16%	163.25%	180.51%	140.68%	138.51%	151.36%	100.00%	-
NP	194,059	176,784	189,878	170,381	113,766	176,958	163,918	2.85%
YoY %	9.77%	-6.90%	11.44%	49.76%	-35.71%	7.96%	-	-
Horiz. %	118.39%	107.85%	115.84%	103.94%	69.40%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,730	178,849	187,386	164,272	114,648	177,236	163,918	3.51%
YoY %	12.79%	-4.56%	14.07%	43.28%	-35.31%	8.12%	-	-
Horiz. %	123.07%	109.11%	114.32%	100.22%	69.94%	108.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	26.46%	27.03%	24.34%	32.18%	25.00%	19.21%	-
YoY %	-15.61%	-2.11%	11.05%	-24.36%	28.72%	30.14%	-	-
Horiz. %	116.24%	137.74%	140.71%	126.70%	167.52%	130.14%	100.00%	-
Total Cost	876,490	892,834	869,262	852,780	693,892	649,060	575,453	7.25%
YoY %	-1.83%	2.71%	1.93%	22.90%	6.91%	12.79%	-	-
Horiz. %	152.31%	155.15%	151.06%	148.19%	120.58%	112.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,101,038	1,027,586	982,735	1,226,357	1,168,304	1,195,903	1,145,869	-0.66%
YoY %	7.15%	4.56%	-19.87%	4.97%	-2.31%	4.37%	-	-
Horiz. %	96.09%	89.68%	85.76%	107.02%	101.96%	104.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	132,934	132,941	144,023	155,046	155,334	155,063	147,665	-1.73%
YoY %	-0.01%	-7.69%	-7.11%	-0.19%	0.17%	5.01%	-	-
Horiz. %	90.02%	90.03%	97.53%	105.00%	105.19%	105.01%	100.00%	-
Div Payout %	65.90%	74.33%	76.86%	94.38%	135.49%	87.49%	90.08%	-
YoY %	-11.34%	-3.29%	-18.56%	-30.34%	54.86%	-2.88%	-	-
Horiz. %	73.16%	82.52%	85.32%	104.77%	150.41%	97.12%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,101,038	1,027,586	982,735	1,226,357	1,168,304	1,195,903	1,145,869	-0.66%
YoY %	7.15%	4.56%	-19.87%	4.97%	-2.31%	4.37%	-	-
Horiz. %	96.09%	89.68%	85.76%	107.02%	101.96%	104.37%	100.00%	-
NOSH	738,951	739,271	738,899	738,769	739,433	738,211	739,270	-0.00%
YoY %	-0.04%	0.05%	0.02%	-0.09%	0.17%	-0.14%	-	-
Horiz. %	99.96%	100.00%	99.95%	99.93%	100.02%	99.86%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	18.13%	16.53%	17.93%	16.65%	14.09%	21.42%	22.17%	-
YoY %	9.68%	-7.81%	7.69%	18.17%	-34.22%	-3.38%	-	-
Horiz. %	81.78%	74.56%	80.88%	75.10%	63.55%	96.62%	100.00%	-
ROE	18.32%	17.40%	19.07%	13.40%	9.81%	14.82%	14.31%	-
YoY %	5.29%	-8.76%	42.31%	36.60%	-33.81%	3.56%	-	-
Horiz. %	128.02%	121.59%	133.26%	93.64%	68.55%	103.56%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	144.87	144.69	143.34	138.50	109.23	111.89	100.01	6.36%
YoY %	0.12%	0.94%	3.49%	26.80%	-2.38%	11.88%	-	-
Horiz. %	144.86%	144.68%	143.33%	138.49%	109.22%	111.88%	100.00%	-
EPS	27.30	24.19	25.36	22.24	15.50	24.01	22.17	3.52%
YoY %	12.86%	-4.61%	14.03%	43.48%	-35.44%	8.30%	-	-
Horiz. %	123.14%	109.11%	114.39%	100.32%	69.91%	108.30%	100.00%	-
DPS	18.00	18.00	19.50	21.00	21.00	21.00	20.00	-1.73%
YoY %	0.00%	-7.69%	-7.14%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	97.50%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.49	1.39	1.33	1.66	1.58	1.62	1.55	-0.65%
YoY %	7.19%	4.51%	-19.88%	5.06%	-2.47%	4.52%	-	-
Horiz. %	96.13%	89.68%	85.81%	107.10%	101.94%	104.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,769
RPS	144.95	144.82	143.41	138.53	109.36	111.84	100.11	6.35%
YoY %	0.09%	0.98%	3.52%	26.67%	-2.22%	11.72%	-	-
Horiz. %	144.79%	144.66%	143.25%	138.38%	109.24%	111.72%	100.00%	-
EPS	27.31	24.22	25.37	22.24	15.52	24.00	22.19	3.51%
YoY %	12.76%	-4.53%	14.07%	43.30%	-35.33%	8.16%	-	-
Horiz. %	123.07%	109.15%	114.33%	100.23%	69.94%	108.16%	100.00%	-
DPS	18.00	18.00	19.50	20.99	21.03	21.00	19.99	-1.73%
YoY %	0.00%	-7.69%	-7.10%	-0.19%	0.14%	5.05%	-	-
Horiz. %	90.05%	90.05%	97.55%	105.00%	105.20%	105.05%	100.00%	-
NAPS	1.4908	1.3913	1.3306	1.6605	1.5819	1.6192	1.5515	-0.66%
YoY %	7.15%	4.56%	-19.87%	4.97%	-2.30%	4.36%	-	-
Horiz. %	96.09%	89.67%	85.76%	107.03%	101.96%	104.36%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.54	3.28	3.50	3.40	3.28	3.42	3.24	-
P/RPS	1.75	2.27	2.44	2.45	3.00	3.06	3.24	-9.74%
YoY %	-22.91%	-6.97%	-0.41%	-18.33%	-1.96%	-5.56%	-	-
Horiz. %	54.01%	70.06%	75.31%	75.62%	92.59%	94.44%	100.00%	-
P/EPS	9.30	13.56	13.80	15.29	21.15	14.24	14.61	-7.24%
YoY %	-31.42%	-1.74%	-9.74%	-27.71%	48.53%	-2.53%	-	-
Horiz. %	63.66%	92.81%	94.46%	104.65%	144.76%	97.47%	100.00%	-
EY	10.75	7.38	7.25	6.54	4.73	7.02	6.84	7.81%
YoY %	45.66%	1.79%	10.86%	38.27%	-32.62%	2.63%	-	-
Horiz. %	157.16%	107.89%	105.99%	95.61%	69.15%	102.63%	100.00%	-
DY	7.09	5.49	5.57	6.18	6.40	6.14	6.17	2.34%
YoY %	29.14%	-1.44%	-9.87%	-3.44%	4.23%	-0.49%	-	-
Horiz. %	114.91%	88.98%	90.28%	100.16%	103.73%	99.51%	100.00%	-
P/NAPS	1.70	2.36	2.63	2.05	2.08	2.11	2.09	-3.38%
YoY %	-27.97%	-10.27%	28.29%	-1.44%	-1.42%	0.96%	-	-
Horiz. %	81.34%	112.92%	125.84%	98.09%	99.52%	100.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	23/05/12	26/05/11	24/05/10	26/05/09	23/05/08	17/05/07	-
Price	2.61	3.22	3.35	3.30	3.20	3.48	3.62	-
P/RPS	1.80	2.23	2.34	2.38	2.93	3.11	3.62	-10.98%
YoY %	-19.28%	-4.70%	-1.68%	-18.77%	-5.79%	-14.09%	-	-
Horiz. %	49.72%	61.60%	64.64%	65.75%	80.94%	85.91%	100.00%	-
P/EPS	9.56	13.31	13.21	14.84	20.64	14.49	16.33	-8.52%
YoY %	-28.17%	0.76%	-10.98%	-28.10%	42.44%	-11.27%	-	-
Horiz. %	58.54%	81.51%	80.89%	90.88%	126.39%	88.73%	100.00%	-
EY	10.46	7.51	7.57	6.74	4.85	6.90	6.13	9.30%
YoY %	39.28%	-0.79%	12.31%	38.97%	-29.71%	12.56%	-	-
Horiz. %	170.64%	122.51%	123.49%	109.95%	79.12%	112.56%	100.00%	-
DY	6.90	5.59	5.82	6.36	6.56	6.03	5.52	3.78%
YoY %	23.43%	-3.95%	-8.49%	-3.05%	8.79%	9.24%	-	-
Horiz. %	125.00%	101.27%	105.43%	115.22%	118.84%	109.24%	100.00%	-
P/NAPS	1.75	2.32	2.52	1.99	2.03	2.15	2.34	-4.72%
YoY %	-24.57%	-7.94%	26.63%	-1.97%	-5.58%	-8.12%	-	-
Horiz. %	74.79%	99.15%	107.69%	85.04%	86.75%	91.88%	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