[SARAWAK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -9.57%
YoY- 56.24%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,306,680 1,279,372 1,319,208 1,273,165 1,236,050 1,161,744 1,177,813 7.17%
PBT 288,438 331,340 400,727 403,224 372,690 252,076 264,466 5.96%
Tax 11,296 -66,688 -63,316 -80,672 -16,406 -69,292 -6,679 -
NP 299,734 264,652 337,411 322,552 356,284 182,784 257,787 10.58%
-
NP to SH 298,796 263,904 335,462 321,524 355,562 182,988 255,785 10.92%
-
Tax Rate -3.92% 20.13% 15.80% 20.01% 4.40% 27.49% 2.53% -
Total Cost 1,006,946 1,014,720 981,797 950,613 879,766 978,960 920,026 6.20%
-
Net Worth 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 2,306,941 11.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 75,956 - - - 62,226 -
Div Payout % - - 22.64% - - - 24.33% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 2,306,941 11.21%
NOSH 1,519,816 1,520,184 1,519,126 1,518,532 1,519,495 1,519,833 1,517,725 0.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.94% 20.69% 25.58% 25.33% 28.82% 15.73% 21.89% -
ROE 11.04% 9.86% 12.91% 12.83% 14.63% 7.77% 11.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.98 84.16 86.84 83.84 81.35 76.44 77.60 7.08%
EPS 19.66 17.36 22.09 21.17 23.40 12.04 16.84 10.88%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.10 -
NAPS 1.78 1.76 1.71 1.65 1.60 1.55 1.52 11.11%
Adjusted Per Share Value based on latest NOSH - 1,515,837
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.53 83.75 86.35 83.34 80.91 76.05 77.10 7.16%
EPS 19.56 17.27 21.96 21.05 23.27 11.98 16.74 10.94%
DPS 0.00 0.00 4.97 0.00 0.00 0.00 4.07 -
NAPS 1.7709 1.7514 1.7004 1.6401 1.5914 1.5421 1.5101 11.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.98 2.11 2.40 2.35 2.12 2.05 1.64 -
P/RPS 3.47 2.51 2.76 2.80 2.61 2.68 2.11 39.36%
P/EPS 15.16 12.15 10.87 11.10 9.06 17.03 9.73 34.43%
EY 6.60 8.23 9.20 9.01 11.04 5.87 10.28 -25.59%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.50 -
P/NAPS 1.67 1.20 1.40 1.42 1.32 1.32 1.08 33.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 -
Price 2.28 2.90 2.11 2.37 2.17 2.11 2.10 -
P/RPS 2.65 3.45 2.43 2.83 2.67 2.76 2.71 -1.48%
P/EPS 11.60 16.71 9.56 11.19 9.27 17.52 12.46 -4.66%
EY 8.62 5.99 10.47 8.93 10.78 5.71 8.03 4.84%
DY 0.00 0.00 2.37 0.00 0.00 0.00 1.95 -
P/NAPS 1.28 1.65 1.23 1.44 1.36 1.36 1.38 -4.89%

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