[SARAWAK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.33%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,314,384 1,306,680 1,279,372 1,319,208 1,273,165 1,236,050 1,161,744 8.55%
PBT 313,678 288,438 331,340 400,727 403,224 372,690 252,076 15.64%
Tax 466 11,296 -66,688 -63,316 -80,672 -16,406 -69,292 -
NP 314,145 299,734 264,652 337,411 322,552 356,284 182,784 43.33%
-
NP to SH 313,274 298,796 263,904 335,462 321,524 355,562 182,988 42.96%
-
Tax Rate -0.15% -3.92% 20.13% 15.80% 20.01% 4.40% 27.49% -
Total Cost 1,000,238 1,006,946 1,014,720 981,797 950,613 879,766 978,960 1.43%
-
Net Worth 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 12.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 75,956 - - - -
Div Payout % - - - 22.64% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 12.17%
NOSH 1,521,735 1,519,816 1,520,184 1,519,126 1,518,532 1,519,495 1,519,833 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.90% 22.94% 20.69% 25.58% 25.33% 28.82% 15.73% -
ROE 11.19% 11.04% 9.86% 12.91% 12.83% 14.63% 7.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.37 85.98 84.16 86.84 83.84 81.35 76.44 8.45%
EPS 20.59 19.66 17.36 22.09 21.17 23.40 12.04 42.86%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.76 1.71 1.65 1.60 1.55 12.07%
Adjusted Per Share Value based on latest NOSH - 1,520,643
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.04 85.53 83.75 86.35 83.34 80.91 76.05 8.55%
EPS 20.51 19.56 17.27 21.96 21.05 23.27 11.98 42.97%
DPS 0.00 0.00 0.00 4.97 0.00 0.00 0.00 -
NAPS 1.8329 1.7709 1.7514 1.7004 1.6401 1.5914 1.5421 12.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.37 2.98 2.11 2.40 2.35 2.12 2.05 -
P/RPS 2.74 3.47 2.51 2.76 2.80 2.61 2.68 1.48%
P/EPS 11.51 15.16 12.15 10.87 11.10 9.06 17.03 -22.93%
EY 8.69 6.60 8.23 9.20 9.01 11.04 5.87 29.80%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.29 1.67 1.20 1.40 1.42 1.32 1.32 -1.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 -
Price 2.22 2.28 2.90 2.11 2.37 2.17 2.11 -
P/RPS 2.57 2.65 3.45 2.43 2.83 2.67 2.76 -4.63%
P/EPS 10.78 11.60 16.71 9.56 11.19 9.27 17.52 -27.59%
EY 9.27 8.62 5.99 10.47 8.93 10.78 5.71 38.01%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.21 1.28 1.65 1.23 1.44 1.36 1.36 -7.47%

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