[SARAWAK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.22%
YoY- -15.97%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,259,540 1,338,881 1,314,384 1,306,680 1,279,372 1,319,208 1,273,165 -0.71%
PBT 278,224 297,799 313,678 288,438 331,340 400,727 403,224 -21.89%
Tax -69,156 -18,392 466 11,296 -66,688 -63,316 -80,672 -9.75%
NP 209,068 279,407 314,145 299,734 264,652 337,411 322,552 -25.08%
-
NP to SH 209,264 278,276 313,274 298,796 263,904 335,462 321,524 -24.87%
-
Tax Rate 24.86% 6.18% -0.15% -3.92% 20.13% 15.80% 20.01% -
Total Cost 1,050,472 1,059,474 1,000,238 1,006,946 1,014,720 981,797 950,613 6.87%
-
Net Worth 2,913,223 2,861,919 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 10.56%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 83,726 - - - 75,956 - -
Div Payout % - 30.09% - - - 22.64% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,913,223 2,861,919 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 10.56%
NOSH 1,525,247 1,522,297 1,521,735 1,519,816 1,520,184 1,519,126 1,518,532 0.29%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.60% 20.87% 23.90% 22.94% 20.69% 25.58% 25.33% -
ROE 7.18% 9.72% 11.19% 11.04% 9.86% 12.91% 12.83% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.58 87.95 86.37 85.98 84.16 86.84 83.84 -1.00%
EPS 13.72 18.28 20.59 19.66 17.36 22.09 21.17 -25.09%
DPS 0.00 5.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.91 1.88 1.84 1.78 1.76 1.71 1.65 10.23%
Adjusted Per Share Value based on latest NOSH - 1,519,526
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.45 87.64 86.04 85.53 83.75 86.35 83.34 -0.71%
EPS 13.70 18.22 20.51 19.56 17.27 21.96 21.05 -24.87%
DPS 0.00 5.48 0.00 0.00 0.00 4.97 0.00 -
NAPS 1.907 1.8734 1.8329 1.7709 1.7514 1.7004 1.6401 10.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.71 2.32 2.37 2.98 2.11 2.40 2.35 -
P/RPS 2.07 2.64 2.74 3.47 2.51 2.76 2.80 -18.22%
P/EPS 12.46 12.69 11.51 15.16 12.15 10.87 11.10 8.00%
EY 8.02 7.88 8.69 6.60 8.23 9.20 9.01 -7.45%
DY 0.00 2.37 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.90 1.23 1.29 1.67 1.20 1.40 1.42 -26.19%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 -
Price 2.20 1.58 2.22 2.28 2.90 2.11 2.37 -
P/RPS 2.66 1.80 2.57 2.65 3.45 2.43 2.83 -4.04%
P/EPS 16.03 8.64 10.78 11.60 16.71 9.56 11.19 27.04%
EY 6.24 11.57 9.27 8.62 5.99 10.47 8.93 -21.23%
DY 0.00 3.48 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 1.15 0.84 1.21 1.28 1.65 1.23 1.44 -13.91%

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