[SARAWAK] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.76%
YoY- 167.95%
Quarter Report
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 346,738 333,497 327,589 300,402 44,767 50,095 52,829 36.79%
PBT 57,926 61,384 123,872 82,260 25,611 41,533 -38,069 -
Tax -12,808 22,320 8,574 -17,324 -501 -13,699 -5,763 14.22%
NP 45,118 83,704 132,446 64,936 25,110 27,834 -43,832 -
-
NP to SH 44,618 83,422 132,034 63,763 23,797 27,834 -43,832 -
-
Tax Rate 22.11% -36.36% -6.92% 21.06% 1.96% 32.98% - -
Total Cost 301,620 249,793 195,143 235,466 19,657 22,261 96,661 20.86%
-
Net Worth 2,903,225 2,704,757 2,431,005 2,155,796 1,574,627 2,876,959 2,887,067 0.09%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,903,225 2,704,757 2,431,005 2,155,796 1,574,627 2,876,959 2,887,067 0.09%
NOSH 1,528,013 1,519,526 1,519,378 1,518,166 1,183,930 1,169,495 1,168,853 4.56%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.01% 25.10% 40.43% 21.62% 56.09% 55.56% -82.97% -
ROE 1.54% 3.08% 5.43% 2.96% 1.51% 0.97% -1.52% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.69 21.95 21.56 19.79 3.78 4.28 4.52 30.82%
EPS 2.92 5.49 8.69 4.20 2.01 2.38 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.78 1.60 1.42 1.33 2.46 2.47 -4.27%
Adjusted Per Share Value based on latest NOSH - 1,518,166
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.70 21.83 21.44 19.66 2.93 3.28 3.46 36.78%
EPS 2.92 5.46 8.64 4.17 1.56 1.82 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9004 1.7705 1.5913 1.4112 1.0307 1.8832 1.8899 0.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.08 2.98 2.12 1.24 1.25 1.24 0.89 -
P/RPS 9.17 13.58 9.83 6.27 33.06 28.95 19.69 -11.94%
P/EPS 71.23 54.28 24.40 29.52 62.19 52.10 -23.73 -
EY 1.40 1.84 4.10 3.39 1.61 1.92 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.67 1.32 0.87 0.94 0.50 0.36 20.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 29/08/08 23/08/07 25/08/06 15/08/05 27/08/04 29/08/03 -
Price 2.19 2.28 2.17 1.24 1.29 1.30 1.00 -
P/RPS 9.65 10.39 10.06 6.27 34.12 30.35 22.13 -12.90%
P/EPS 75.00 41.53 24.97 29.52 64.18 54.62 -26.67 -
EY 1.33 2.41 4.00 3.39 1.56 1.83 -3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.28 1.36 0.87 0.97 0.53 0.40 19.22%

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