[SARAWAK] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.29%
YoY- 94.23%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,273,165 1,236,050 1,161,744 1,177,813 1,148,742 1,121,948 1,042,288 14.25%
PBT 403,224 372,690 252,076 264,466 274,265 302,782 273,796 29.41%
Tax -80,672 -16,406 -69,292 -6,679 -66,489 -69,026 -66,028 14.27%
NP 322,552 356,284 182,784 257,787 207,776 233,756 207,768 34.03%
-
NP to SH 321,524 355,562 182,988 255,785 205,793 231,406 207,760 33.75%
-
Tax Rate 20.01% 4.40% 27.49% 2.53% 24.24% 22.80% 24.12% -
Total Cost 950,613 879,766 978,960 920,026 940,966 888,192 834,520 9.06%
-
Net Worth 2,505,578 2,431,193 2,355,742 2,306,941 2,202,758 2,156,145 2,141,385 11.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 62,226 - - - -
Div Payout % - - - 24.33% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,505,578 2,431,193 2,355,742 2,306,941 2,202,758 2,156,145 2,141,385 11.02%
NOSH 1,518,532 1,519,495 1,519,833 1,517,725 1,519,143 1,518,412 1,518,713 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.33% 28.82% 15.73% 21.89% 18.09% 20.83% 19.93% -
ROE 12.83% 14.63% 7.77% 11.09% 9.34% 10.73% 9.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.84 81.35 76.44 77.60 75.62 73.89 68.63 14.26%
EPS 21.17 23.40 12.04 16.84 13.55 15.24 13.68 33.75%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.55 1.52 1.45 1.42 1.41 11.03%
Adjusted Per Share Value based on latest NOSH - 1,525,706
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.34 80.91 76.05 77.10 75.20 73.44 68.23 14.25%
EPS 21.05 23.27 11.98 16.74 13.47 15.15 13.60 33.77%
DPS 0.00 0.00 0.00 4.07 0.00 0.00 0.00 -
NAPS 1.6401 1.5914 1.5421 1.5101 1.4419 1.4114 1.4017 11.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.35 2.12 2.05 1.64 1.23 1.24 1.20 -
P/RPS 2.80 2.61 2.68 2.11 1.63 1.68 1.75 36.75%
P/EPS 11.10 9.06 17.03 9.73 9.08 8.14 8.77 16.99%
EY 9.01 11.04 5.87 10.28 11.01 12.29 11.40 -14.50%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.32 1.08 0.85 0.87 0.85 40.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 25/08/06 25/05/06 -
Price 2.37 2.17 2.11 2.10 1.38 1.24 1.23 -
P/RPS 2.83 2.67 2.76 2.71 1.82 1.68 1.79 35.67%
P/EPS 11.19 9.27 17.52 12.46 10.19 8.14 8.99 15.69%
EY 8.93 10.78 5.71 8.03 9.82 12.29 11.12 -13.59%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 1.44 1.36 1.36 1.38 0.95 0.87 0.87 39.88%

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