[SARAWAK] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.35%
YoY- 61.14%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,348,615 1,319,208 1,271,130 1,234,864 1,207,677 1,177,813 1,171,030 9.86%
PBT 394,609 374,793 335,251 301,081 259,469 264,899 283,784 24.55%
Tax -36,731 -37,382 8,618 17,970 -7,928 -7,112 -78,703 -39.80%
NP 357,878 337,411 343,869 319,051 251,541 257,787 205,081 44.89%
-
NP to SH 355,691 335,462 342,583 317,863 249,592 255,785 202,918 45.32%
-
Tax Rate 9.31% 9.97% -2.57% -5.97% 3.06% 2.68% 27.73% -
Total Cost 990,737 981,797 927,261 915,813 956,136 920,026 965,949 1.70%
-
Net Worth 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 13.71%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 76,032 76,032 62,553 62,553 62,553 62,553 59,292 18.01%
Div Payout % 21.38% 22.66% 18.26% 19.68% 25.06% 24.46% 29.22% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 13.71%
NOSH 1,520,184 1,520,643 1,515,837 1,519,378 1,519,833 1,525,706 1,521,338 -0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.54% 25.58% 27.05% 25.84% 20.83% 21.89% 17.51% -
ROE 13.29% 12.90% 13.70% 13.08% 10.60% 16.77% 9.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 88.71 86.75 83.86 81.27 79.46 77.20 76.97 9.91%
EPS 23.40 22.06 22.60 20.92 16.42 16.77 13.34 45.39%
DPS 5.00 5.00 4.10 4.10 4.10 4.10 3.90 17.99%
NAPS 1.76 1.71 1.65 1.60 1.55 1.00 1.45 13.77%
Adjusted Per Share Value based on latest NOSH - 1,519,378
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 88.28 86.35 83.21 80.83 79.05 77.10 76.65 9.86%
EPS 23.28 21.96 22.43 20.81 16.34 16.74 13.28 45.33%
DPS 4.98 4.98 4.09 4.09 4.09 4.09 3.88 18.08%
NAPS 1.7514 1.7021 1.6372 1.5913 1.5421 0.9987 1.444 13.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.11 2.40 2.35 2.12 2.05 1.64 1.23 -
P/RPS 2.38 2.77 2.80 2.61 2.58 2.12 1.60 30.27%
P/EPS 9.02 10.88 10.40 10.13 12.48 9.78 9.22 -1.45%
EY 11.09 9.19 9.62 9.87 8.01 10.22 10.84 1.53%
DY 2.37 2.08 1.74 1.93 2.00 2.50 3.17 -17.61%
P/NAPS 1.20 1.40 1.42 1.32 1.32 1.64 0.85 25.82%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 -
Price 2.90 2.11 2.37 2.17 2.11 2.10 1.38 -
P/RPS 3.27 2.43 2.83 2.67 2.66 2.72 1.79 49.38%
P/EPS 12.39 9.56 10.49 10.37 12.85 12.53 10.35 12.73%
EY 8.07 10.46 9.54 9.64 7.78 7.98 9.67 -11.34%
DY 1.72 2.37 1.73 1.89 1.94 1.95 2.83 -28.22%
P/NAPS 1.65 1.23 1.44 1.36 1.36 2.10 0.95 44.44%

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