[SARAWAK] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.91%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,333,923 1,348,615 1,207,677 896,497 211,208 267,655 204,211 36.68%
PBT 284,520 394,609 259,469 221,055 61,558 115,207 29,986 45.45%
Tax -19,009 -36,731 -7,928 -60,568 -32,836 -32,329 -27,419 -5.91%
NP 265,511 357,878 251,541 160,487 28,722 82,878 2,567 116.50%
-
NP to SH 264,616 355,691 249,592 157,290 28,722 82,878 2,567 116.38%
-
Tax Rate 6.68% 9.31% 3.06% 27.40% 53.34% 28.06% 91.44% -
Total Cost 1,068,412 990,737 956,136 736,010 182,486 184,777 201,644 32.00%
-
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 83,894 76,032 62,553 59,292 17,513 - - -
Div Payout % 31.70% 21.38% 25.06% 37.70% 60.98% - - -
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 19.90% 26.54% 20.83% 17.90% 13.60% 30.96% 1.26% -
ROE 9.08% 13.29% 10.60% 7.35% 1.07% 2.89% 0.09% -
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 87.46 88.71 79.46 59.03 18.04 22.89 17.42 30.82%
EPS 17.35 23.40 16.42 10.36 2.45 7.09 0.22 106.94%
DPS 5.50 5.00 4.10 3.90 1.50 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 - 1,525,247
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 87.32 88.28 79.05 58.68 13.83 17.52 13.37 36.68%
EPS 17.32 23.28 16.34 10.30 1.88 5.43 0.17 115.96%
DPS 5.49 4.98 4.09 3.88 1.15 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 1.96 2.38 2.58 2.03 7.70 4.68 4.94 -14.26%
P/EPS 9.86 9.02 12.48 11.59 56.66 15.10 392.80 -45.85%
EY 10.15 11.09 8.01 8.63 1.77 6.62 0.25 85.28%
DY 3.22 2.37 2.00 3.25 1.08 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 2.52 3.27 2.66 2.08 6.76 4.98 5.51 -12.21%
P/EPS 12.68 12.39 12.85 11.88 49.73 16.09 438.47 -44.56%
EY 7.89 8.07 7.78 8.42 2.01 6.22 0.23 80.15%
DY 2.50 1.72 1.94 3.17 1.23 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