[SARAWAK] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.83%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,042,288 680,082 494,145 177,848 176,628 220,800 209,020 192.16%
PBT 273,796 180,315 136,884 106,640 110,836 75,610 -108,646 -
Tax -66,028 -44,600 -21,596 -2,080 -5,472 -37,678 -46,266 26.78%
NP 207,768 135,715 115,288 104,560 105,364 37,932 -154,913 -
-
NP to SH 207,760 131,691 110,824 100,276 105,364 37,932 -154,913 -
-
Tax Rate 24.12% 24.73% 15.78% 1.95% 4.94% 49.83% - -
Total Cost 834,520 544,367 378,857 73,288 71,264 182,868 363,933 73.97%
-
Net Worth 2,141,385 1,855,508 1,732,163 1,565,341 2,692,635 2,690,801 2,702,792 -14.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 52,438 - - - 17,780 - -
Div Payout % - 39.82% - - - 46.87% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,141,385 1,855,508 1,732,163 1,565,341 2,692,635 2,690,801 2,702,792 -14.38%
NOSH 1,518,713 1,344,571 1,292,659 1,176,948 1,170,711 1,185,374 1,170,040 19.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.93% 19.96% 23.33% 58.79% 59.65% 17.18% -74.11% -
ROE 9.70% 7.10% 6.40% 6.41% 3.91% 1.41% -5.73% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 68.63 50.58 38.23 15.11 15.09 18.63 17.86 145.53%
EPS 13.68 9.80 8.57 8.52 9.00 3.20 -13.24 -
DPS 0.00 3.90 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.41 1.38 1.34 1.33 2.30 2.27 2.31 -28.06%
Adjusted Per Share Value based on latest NOSH - 1,183,930
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 68.23 44.52 32.35 11.64 11.56 14.45 13.68 192.20%
EPS 13.60 8.62 7.25 6.56 6.90 2.48 -10.14 -
DPS 0.00 3.43 0.00 0.00 0.00 1.16 0.00 -
NAPS 1.4017 1.2146 1.1339 1.0247 1.7626 1.7614 1.7692 -14.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.20 1.25 1.25 1.25 1.39 1.41 1.33 -
P/RPS 1.75 2.47 3.27 8.27 9.21 7.57 7.44 -61.92%
P/EPS 8.77 12.76 14.58 14.67 15.44 44.06 -10.05 -
EY 11.40 7.84 6.86 6.82 6.47 2.27 -9.95 -
DY 0.00 3.12 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.85 0.91 0.93 0.94 0.60 0.62 0.58 29.05%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 -
Price 1.23 1.22 1.12 1.29 1.22 1.36 1.39 -
P/RPS 1.79 2.41 2.93 8.54 8.09 7.30 7.78 -62.48%
P/EPS 8.99 12.46 13.06 15.14 13.56 42.50 -10.50 -
EY 11.12 8.03 7.65 6.60 7.38 2.35 -9.53 -
DY 0.00 3.20 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.87 0.88 0.84 0.97 0.53 0.60 0.60 28.13%

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