[SARAWAK] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.23%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,347,164 1,333,923 1,338,881 1,350,122 1,354,523 1,348,615 1,319,208 1.40%
PBT 281,062 284,520 297,799 333,568 332,121 394,609 374,793 -17.47%
Tax -54,137 -19,009 -18,392 -2,462 -22,985 -36,731 -37,382 28.03%
NP 226,925 265,511 279,407 331,106 309,136 357,878 337,411 -23.25%
-
NP to SH 225,812 264,616 278,276 329,275 307,079 355,691 335,462 -23.21%
-
Tax Rate 19.26% 6.68% 6.18% 0.74% 6.92% 9.31% 9.97% -
Total Cost 1,120,239 1,068,412 1,059,474 1,019,016 1,045,387 990,737 981,797 9.20%
-
Net Worth 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 7.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 83,894 83,894 83,894 76,032 76,032 76,032 76,032 6.78%
Div Payout % 37.15% 31.70% 30.15% 23.09% 24.76% 21.38% 22.66% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 7.63%
NOSH 1,528,013 1,525,247 1,525,352 1,525,098 1,519,526 1,520,184 1,520,643 0.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 16.84% 19.90% 20.87% 24.52% 22.82% 26.54% 25.58% -
ROE 7.78% 9.08% 9.70% 11.73% 11.35% 13.29% 12.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 88.16 87.46 87.78 88.53 89.14 88.71 86.75 1.08%
EPS 14.78 17.35 18.24 21.59 20.21 23.40 22.06 -23.45%
DPS 5.50 5.50 5.50 5.00 5.00 5.00 5.00 6.56%
NAPS 1.90 1.91 1.88 1.84 1.78 1.76 1.71 7.28%
Adjusted Per Share Value based on latest NOSH - 1,525,098
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 88.18 87.32 87.64 88.38 88.67 88.28 86.35 1.40%
EPS 14.78 17.32 18.22 21.55 20.10 23.28 21.96 -23.21%
DPS 5.49 5.49 5.49 4.98 4.98 4.98 4.98 6.72%
NAPS 1.9004 1.907 1.8772 1.8369 1.7705 1.7514 1.7021 7.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.08 1.71 2.32 2.37 2.98 2.11 2.40 -
P/RPS 2.36 1.96 2.64 2.68 3.34 2.38 2.77 -10.13%
P/EPS 14.07 9.86 12.72 10.98 14.75 9.02 10.88 18.71%
EY 7.10 10.15 7.86 9.11 6.78 11.09 9.19 -15.81%
DY 2.64 3.22 2.37 2.11 1.68 2.37 2.08 17.24%
P/NAPS 1.09 0.90 1.23 1.29 1.67 1.20 1.40 -15.38%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 -
Price 2.19 2.20 1.58 2.22 2.28 2.90 2.11 -
P/RPS 2.48 2.52 1.80 2.51 2.56 3.27 2.43 1.36%
P/EPS 14.82 12.68 8.66 10.28 11.28 12.39 9.56 33.98%
EY 6.75 7.89 11.55 9.73 8.86 8.07 10.46 -25.34%
DY 2.51 2.50 3.48 2.25 2.19 1.72 2.37 3.90%
P/NAPS 1.15 1.15 0.84 1.21 1.28 1.65 1.23 -4.38%

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