[SARAWAK] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -21.33%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,338,881 1,314,384 1,306,680 1,279,372 1,319,208 1,273,165 1,236,050 5.44%
PBT 297,799 313,678 288,438 331,340 400,727 403,224 372,690 -13.83%
Tax -18,392 466 11,296 -66,688 -63,316 -80,672 -16,406 7.87%
NP 279,407 314,145 299,734 264,652 337,411 322,552 356,284 -14.89%
-
NP to SH 278,276 313,274 298,796 263,904 335,462 321,524 355,562 -15.01%
-
Tax Rate 6.18% -0.15% -3.92% 20.13% 15.80% 20.01% 4.40% -
Total Cost 1,059,474 1,000,238 1,006,946 1,014,720 981,797 950,613 879,766 13.12%
-
Net Worth 2,861,919 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 11.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 83,726 - - - 75,956 - - -
Div Payout % 30.09% - - - 22.64% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,861,919 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 11.43%
NOSH 1,522,297 1,521,735 1,519,816 1,520,184 1,519,126 1,518,532 1,519,495 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.87% 23.90% 22.94% 20.69% 25.58% 25.33% 28.82% -
ROE 9.72% 11.19% 11.04% 9.86% 12.91% 12.83% 14.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.95 86.37 85.98 84.16 86.84 83.84 81.35 5.31%
EPS 18.28 20.59 19.66 17.36 22.09 21.17 23.40 -15.11%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.88 1.84 1.78 1.76 1.71 1.65 1.60 11.29%
Adjusted Per Share Value based on latest NOSH - 1,520,184
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.64 86.04 85.53 83.75 86.35 83.34 80.91 5.44%
EPS 18.22 20.51 19.56 17.27 21.96 21.05 23.27 -14.98%
DPS 5.48 0.00 0.00 0.00 4.97 0.00 0.00 -
NAPS 1.8734 1.8329 1.7709 1.7514 1.7004 1.6401 1.5914 11.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.32 2.37 2.98 2.11 2.40 2.35 2.12 -
P/RPS 2.64 2.74 3.47 2.51 2.76 2.80 2.61 0.76%
P/EPS 12.69 11.51 15.16 12.15 10.87 11.10 9.06 25.05%
EY 7.88 8.69 6.60 8.23 9.20 9.01 11.04 -20.05%
DY 2.37 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.23 1.29 1.67 1.20 1.40 1.42 1.32 -4.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 -
Price 1.58 2.22 2.28 2.90 2.11 2.37 2.17 -
P/RPS 1.80 2.57 2.65 3.45 2.43 2.83 2.67 -23.02%
P/EPS 8.64 10.78 11.60 16.71 9.56 11.19 9.27 -4.56%
EY 11.57 9.27 8.62 5.99 10.47 8.93 10.78 4.80%
DY 3.48 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.84 1.21 1.28 1.65 1.23 1.44 1.36 -27.36%

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