[SARAWAK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -28.46%
YoY- -11.92%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,259,540 1,279,372 1,161,744 1,042,288 176,628 214,996 204,616 35.33%
PBT 278,224 331,340 252,076 273,796 110,836 167,044 114,212 15.98%
Tax -69,156 -66,688 -69,292 -66,028 -5,472 -24,840 -30,264 14.75%
NP 209,068 264,652 182,784 207,768 105,364 142,204 83,948 16.40%
-
NP to SH 209,264 263,904 182,988 207,760 105,364 142,204 83,948 16.42%
-
Tax Rate 24.86% 20.13% 27.49% 24.12% 4.94% 14.87% 26.50% -
Total Cost 1,050,472 1,014,720 978,960 834,520 71,264 72,792 120,668 43.38%
-
Net Worth 2,913,223 2,675,524 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 -0.23%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,913,223 2,675,524 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 -0.23%
NOSH 1,525,247 1,520,184 1,519,833 1,518,713 1,170,711 1,169,440 1,172,458 4.47%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.60% 20.69% 15.73% 19.93% 59.65% 66.14% 41.03% -
ROE 7.18% 9.86% 7.77% 9.70% 3.91% 4.96% 2.84% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 82.58 84.16 76.44 68.63 15.09 18.38 17.45 29.54%
EPS 13.72 17.36 12.04 13.68 9.00 12.16 7.16 11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.76 1.55 1.41 2.30 2.45 2.52 -4.51%
Adjusted Per Share Value based on latest NOSH - 1,519,833
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 82.45 83.75 76.05 68.23 11.56 14.07 13.39 35.34%
EPS 13.70 17.27 11.98 13.60 6.90 9.31 5.50 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.907 1.7514 1.5421 1.4017 1.7626 1.8755 1.9341 -0.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.71 2.11 2.05 1.20 1.39 1.07 0.86 -
P/RPS 2.07 2.51 2.68 1.75 9.21 5.82 4.93 -13.45%
P/EPS 12.46 12.15 17.03 8.77 15.44 8.80 12.01 0.61%
EY 8.02 8.23 5.87 11.40 6.47 11.36 8.33 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.20 1.32 0.85 0.60 0.44 0.34 17.59%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 23/05/08 22/05/07 25/05/06 20/05/05 21/05/04 30/05/03 -
Price 2.20 2.90 2.11 1.23 1.22 1.14 0.96 -
P/RPS 2.66 3.45 2.76 1.79 8.09 6.20 5.50 -11.39%
P/EPS 16.03 16.71 17.52 8.99 13.56 9.38 13.41 3.01%
EY 6.24 5.99 5.71 11.12 7.38 10.67 7.46 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.65 1.36 0.87 0.53 0.47 0.38 20.24%

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