[SARAWAK] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.28%
YoY- -65.34%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 680,082 434,644 205,880 211,208 220,800 208,805 264,921 87.16%
PBT 180,315 259,758 45,636 61,558 75,610 -11,370 194,809 -5.01%
Tax -45,429 -20,004 -19,638 -32,836 -37,678 -46,922 -40,265 8.35%
NP 134,886 239,754 25,998 28,722 37,932 -58,292 154,544 -8.64%
-
NP to SH 131,691 237,235 24,685 28,722 37,932 -58,292 154,544 -10.09%
-
Tax Rate 25.19% 7.70% 43.03% 53.34% 49.83% - 20.67% -
Total Cost 545,196 194,890 179,882 182,486 182,868 267,097 110,377 189.19%
-
Net Worth 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 -18.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 59,292 17,513 17,513 17,513 17,513 - - -
Div Payout % 45.02% 7.38% 70.95% 60.98% 46.17% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 -18.93%
NOSH 1,520,312 1,519,815 1,183,930 1,170,711 1,167,553 1,170,599 1,169,495 19.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.83% 55.16% 12.63% 13.60% 17.18% -27.92% 58.34% -
ROE 6.28% 11.65% 1.57% 1.07% 1.43% -2.16% 5.37% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.73 28.60 17.39 18.04 18.91 17.84 22.65 57.21%
EPS 8.66 15.61 2.09 2.45 3.25 -4.98 13.21 -24.47%
DPS 3.90 1.15 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.38 1.34 1.33 2.30 2.27 2.31 2.46 -31.90%
Adjusted Per Share Value based on latest NOSH - 1,170,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.52 28.45 13.48 13.83 14.45 13.67 17.34 87.17%
EPS 8.62 15.53 1.62 1.88 2.48 -3.82 10.12 -10.11%
DPS 3.88 1.15 1.15 1.15 1.15 0.00 0.00 -
NAPS 1.3734 1.3331 1.0307 1.7626 1.7349 1.7701 1.8832 -18.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.25 1.25 1.39 1.41 1.33 1.24 -
P/RPS 2.79 4.37 7.19 7.70 7.46 7.46 5.47 -36.08%
P/EPS 14.43 8.01 59.95 56.66 43.40 -26.71 9.38 33.15%
EY 6.93 12.49 1.67 1.77 2.30 -3.74 10.66 -24.89%
DY 3.12 0.92 1.20 1.08 1.06 0.00 0.00 -
P/NAPS 0.91 0.93 0.94 0.60 0.62 0.58 0.50 48.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 27/08/04 -
Price 1.22 1.12 1.29 1.22 1.36 1.39 1.30 -
P/RPS 2.73 3.92 7.42 6.76 7.19 7.79 5.74 -38.98%
P/EPS 14.08 7.18 61.87 49.73 41.86 -27.91 9.84 26.89%
EY 7.10 13.94 1.62 2.01 2.39 -3.58 10.17 -21.25%
DY 3.20 1.03 1.16 1.23 1.10 0.00 0.00 -
P/NAPS 0.88 0.84 0.97 0.53 0.60 0.60 0.53 40.08%

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