[SARAWAK] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.05%
YoY- 94.23%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,271,130 1,234,864 1,207,677 1,177,813 1,171,030 1,152,132 896,497 26.18%
PBT 335,251 301,081 259,469 264,899 283,784 277,704 221,055 31.96%
Tax 8,618 17,970 -7,928 -7,112 -78,703 -77,391 -60,568 -
NP 343,869 319,051 251,541 257,787 205,081 200,313 160,487 66.12%
-
NP to SH 342,583 317,863 249,592 255,785 202,918 197,256 157,290 67.94%
-
Tax Rate -2.57% -5.97% 3.06% 2.68% 27.73% 27.87% 27.40% -
Total Cost 927,261 915,813 956,136 920,026 965,949 951,819 736,010 16.63%
-
Net Worth 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 2,155,796 2,141,385 10.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 62,553 62,553 62,553 62,553 59,292 59,292 59,292 3.63%
Div Payout % 18.26% 19.68% 25.06% 24.46% 29.22% 30.06% 37.70% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 2,155,796 2,141,385 10.89%
NOSH 1,515,837 1,519,378 1,519,833 1,525,706 1,521,338 1,518,166 1,518,713 -0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.05% 25.84% 20.83% 21.89% 17.51% 17.39% 17.90% -
ROE 13.70% 13.08% 10.60% 16.77% 9.20% 9.15% 7.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.86 81.27 79.46 77.20 76.97 75.89 59.03 26.34%
EPS 22.60 20.92 16.42 16.77 13.34 12.99 10.36 68.12%
DPS 4.10 4.10 4.10 4.10 3.90 3.90 3.90 3.38%
NAPS 1.65 1.60 1.55 1.00 1.45 1.42 1.41 11.03%
Adjusted Per Share Value based on latest NOSH - 1,525,706
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.21 80.83 79.05 77.10 76.65 75.42 58.68 26.19%
EPS 22.43 20.81 16.34 16.74 13.28 12.91 10.30 67.92%
DPS 4.09 4.09 4.09 4.09 3.88 3.88 3.88 3.57%
NAPS 1.6372 1.5913 1.5421 0.9987 1.444 1.4112 1.4017 10.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.35 2.12 2.05 1.64 1.23 1.24 1.20 -
P/RPS 2.80 2.61 2.58 2.12 1.60 1.63 2.03 23.88%
P/EPS 10.40 10.13 12.48 9.78 9.22 9.54 11.59 -6.96%
EY 9.62 9.87 8.01 10.22 10.84 10.48 8.63 7.50%
DY 1.74 1.93 2.00 2.50 3.17 3.15 3.25 -34.04%
P/NAPS 1.42 1.32 1.32 1.64 0.85 0.87 0.85 40.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 25/08/06 25/05/06 -
Price 2.37 2.17 2.11 2.10 1.38 1.24 1.23 -
P/RPS 2.83 2.67 2.66 2.72 1.79 1.63 2.08 22.76%
P/EPS 10.49 10.37 12.85 12.53 10.35 9.54 11.88 -7.95%
EY 9.54 9.64 7.78 7.98 9.67 10.48 8.42 8.67%
DY 1.73 1.89 1.94 1.95 2.83 3.15 3.17 -33.19%
P/NAPS 1.44 1.36 1.36 2.10 0.95 0.87 0.87 39.88%

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