[SARAWAK] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 48.86%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 332,448 333,497 319,843 364,334 336,849 327,589 290,436 9.39%
PBT 91,040 61,384 82,835 98,309 89,593 123,872 63,019 27.70%
Tax -5,298 22,320 -16,672 -2,812 -25,821 8,574 -17,323 -54.50%
NP 85,742 83,704 66,163 95,497 63,772 132,446 45,696 51.95%
-
NP to SH 85,558 83,422 65,976 94,319 63,362 132,034 45,747 51.62%
-
Tax Rate 5.82% -36.36% 20.13% 2.86% 28.82% -6.92% 27.49% -
Total Cost 246,706 249,793 253,680 268,837 273,077 195,143 244,740 0.53%
-
Net Worth 2,806,180 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 12.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 76,032 - - - -
Div Payout % - - - 80.61% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,806,180 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 12.33%
NOSH 1,525,098 1,519,526 1,520,184 1,520,643 1,515,837 1,519,378 1,519,833 0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.79% 25.10% 20.69% 26.21% 18.93% 40.43% 15.73% -
ROE 3.05% 3.08% 2.47% 3.63% 2.53% 5.43% 1.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.80 21.95 21.04 23.96 22.22 21.56 19.11 9.15%
EPS 5.61 5.49 4.34 6.21 4.18 8.69 3.01 51.27%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.76 1.71 1.65 1.60 1.55 12.07%
Adjusted Per Share Value based on latest NOSH - 1,520,643
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.76 21.83 20.94 23.85 22.05 21.44 19.01 9.39%
EPS 5.60 5.46 4.32 6.17 4.15 8.64 2.99 51.76%
DPS 0.00 0.00 0.00 4.98 0.00 0.00 0.00 -
NAPS 1.8369 1.7705 1.7514 1.7021 1.6372 1.5913 1.5421 12.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.37 2.98 2.11 2.40 2.35 2.12 2.05 -
P/RPS 10.87 13.58 10.03 10.02 10.58 9.83 10.73 0.86%
P/EPS 42.25 54.28 48.62 38.69 56.22 24.40 68.11 -27.20%
EY 2.37 1.84 2.06 2.58 1.78 4.10 1.47 37.37%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.29 1.67 1.20 1.40 1.42 1.32 1.32 -1.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 -
Price 2.22 2.28 2.90 2.11 2.37 2.17 2.11 -
P/RPS 10.18 10.39 13.78 8.81 10.67 10.06 11.04 -5.24%
P/EPS 39.57 41.53 66.82 34.02 56.70 24.97 70.10 -31.62%
EY 2.53 2.41 1.50 2.94 1.76 4.00 1.43 46.12%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.21 1.28 1.65 1.23 1.44 1.36 1.36 -7.47%

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