[SARAWAK] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 219.62%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
Revenue 1,177,813 680,082 220,800 265,060 199,894 157,500 39.81%
PBT 264,899 180,315 75,610 101,999 121,217 119,502 14.18%
Tax -7,112 -45,429 -37,678 -33,685 -25,582 -22,448 -17.42%
NP 257,787 134,886 37,932 68,314 95,635 97,054 17.67%
-
NP to SH 255,785 131,691 37,932 68,314 95,635 97,054 17.51%
-
Tax Rate 2.68% 25.19% 49.83% 33.02% 21.10% 18.78% -
Total Cost 920,026 545,196 182,868 196,746 104,259 60,446 57.39%
-
Net Worth 1,525,706 2,098,031 2,650,345 2,982,366 2,987,875 2,774,686 -9.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
Div 62,553 59,292 17,513 - - - -
Div Payout % 24.46% 45.02% 46.17% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
Net Worth 1,525,706 2,098,031 2,650,345 2,982,366 2,987,875 2,774,686 -9.48%
NOSH 1,525,706 1,520,312 1,167,553 1,169,555 1,195,150 1,141,846 4.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
NP Margin 21.89% 19.83% 17.18% 25.77% 47.84% 61.62% -
ROE 16.77% 6.28% 1.43% 2.29% 3.20% 3.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
RPS 77.20 44.73 18.91 22.66 16.73 13.79 33.23%
EPS 16.77 8.66 3.25 5.84 8.00 8.50 11.98%
DPS 4.10 3.90 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.38 2.27 2.55 2.50 2.43 -13.74%
Adjusted Per Share Value based on latest NOSH - 1,169,555
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
RPS 77.10 44.52 14.45 17.35 13.08 10.31 39.81%
EPS 16.74 8.62 2.48 4.47 6.26 6.35 17.52%
DPS 4.09 3.88 1.15 0.00 0.00 0.00 -
NAPS 0.9987 1.3734 1.7349 1.9522 1.9558 1.8163 -9.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.64 1.25 1.41 1.02 0.00 0.00 -
P/RPS 2.12 2.79 7.46 4.50 0.00 0.00 -
P/EPS 9.78 14.43 43.40 17.46 0.00 0.00 -
EY 10.22 6.93 2.30 5.73 0.00 0.00 -
DY 2.50 3.12 1.06 0.00 0.00 0.00 -
P/NAPS 1.64 0.91 0.62 0.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 27/04/05 25/02/04 19/02/02 16/02/01 -
Price 2.10 1.22 1.36 1.07 0.00 0.00 -
P/RPS 2.72 2.73 7.19 4.72 0.00 0.00 -
P/EPS 12.53 14.08 41.86 18.32 0.00 0.00 -
EY 7.98 7.10 2.39 5.46 0.00 0.00 -
DY 1.95 3.20 1.10 0.00 0.00 0.00 -
P/NAPS 2.10 0.88 0.60 0.42 0.00 0.00 -

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