[SARAWAK] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 165.07%
YoY- -44.47%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 434,644 205,880 211,208 220,800 208,805 264,921 267,655 38.11%
PBT 259,758 45,636 61,558 75,610 -11,370 194,809 115,207 71.86%
Tax -20,004 -19,638 -32,836 -37,678 -46,922 -40,265 -32,329 -27.36%
NP 239,754 25,998 28,722 37,932 -58,292 154,544 82,878 102.89%
-
NP to SH 237,235 24,685 28,722 37,932 -58,292 154,544 82,878 101.47%
-
Tax Rate 7.70% 43.03% 53.34% 49.83% - 20.67% 28.06% -
Total Cost 194,890 179,882 182,486 182,868 267,097 110,377 184,777 3.61%
-
Net Worth 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 2,865,130 -20.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,513 17,513 17,513 17,513 - - - -
Div Payout % 7.38% 70.95% 60.98% 46.17% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 2,865,130 -20.33%
NOSH 1,519,815 1,183,930 1,170,711 1,167,553 1,170,599 1,169,495 1,169,440 19.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 55.16% 12.63% 13.60% 17.18% -27.92% 58.34% 30.96% -
ROE 11.65% 1.57% 1.07% 1.43% -2.16% 5.37% 2.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.60 17.39 18.04 18.91 17.84 22.65 22.89 15.99%
EPS 15.61 2.09 2.45 3.25 -4.98 13.21 7.09 69.15%
DPS 1.15 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.34 1.33 2.30 2.27 2.31 2.46 2.45 -33.09%
Adjusted Per Share Value based on latest NOSH - 1,167,553
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.45 13.48 13.83 14.45 13.67 17.34 17.52 38.11%
EPS 15.53 1.62 1.88 2.48 -3.82 10.12 5.43 101.35%
DPS 1.15 1.15 1.15 1.15 0.00 0.00 0.00 -
NAPS 1.3331 1.0307 1.7626 1.7349 1.7701 1.8832 1.8755 -20.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.25 1.25 1.39 1.41 1.33 1.24 1.07 -
P/RPS 4.37 7.19 7.70 7.46 7.46 5.47 4.68 -4.46%
P/EPS 8.01 59.95 56.66 43.40 -26.71 9.38 15.10 -34.44%
EY 12.49 1.67 1.77 2.30 -3.74 10.66 6.62 52.62%
DY 0.92 1.20 1.08 1.06 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.60 0.62 0.58 0.50 0.44 64.62%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 27/08/04 21/05/04 -
Price 1.12 1.29 1.22 1.36 1.39 1.30 1.14 -
P/RPS 3.92 7.42 6.76 7.19 7.79 5.74 4.98 -14.73%
P/EPS 7.18 61.87 49.73 41.86 -27.91 9.84 16.09 -41.57%
EY 13.94 1.62 2.01 2.39 -3.58 10.17 6.22 71.17%
DY 1.03 1.16 1.23 1.10 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.53 0.60 0.60 0.53 0.47 47.22%

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