[SARAWAK] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -11.17%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,349,784 1,323,246 1,259,540 1,338,881 1,314,384 1,306,680 1,279,372 3.63%
PBT 264,477 254,964 278,224 297,799 313,678 288,438 331,340 -13.93%
Tax -67,957 -60,194 -69,156 -18,392 466 11,296 -66,688 1.26%
NP 196,520 194,770 209,068 279,407 314,145 299,734 264,652 -17.98%
-
NP to SH 196,462 193,868 209,264 278,276 313,274 298,796 263,904 -17.84%
-
Tax Rate 25.69% 23.61% 24.86% 6.18% -0.15% -3.92% 20.13% -
Total Cost 1,153,264 1,128,476 1,050,472 1,059,474 1,000,238 1,006,946 1,014,720 8.89%
-
Net Worth 2,962,209 2,900,387 2,913,223 2,861,919 2,799,993 2,705,274 2,675,524 7.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 83,726 - - - -
Div Payout % - - - 30.09% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,962,209 2,900,387 2,913,223 2,861,919 2,799,993 2,705,274 2,675,524 7.01%
NOSH 1,526,912 1,526,519 1,525,247 1,522,297 1,521,735 1,519,816 1,520,184 0.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.56% 14.72% 16.60% 20.87% 23.90% 22.94% 20.69% -
ROE 6.63% 6.68% 7.18% 9.72% 11.19% 11.04% 9.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 88.40 86.68 82.58 87.95 86.37 85.98 84.16 3.32%
EPS 12.87 12.70 13.72 18.28 20.59 19.66 17.36 -18.07%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.91 1.88 1.84 1.78 1.76 6.70%
Adjusted Per Share Value based on latest NOSH - 1,525,352
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 88.36 86.62 82.45 87.64 86.04 85.53 83.75 3.63%
EPS 12.86 12.69 13.70 18.22 20.51 19.56 17.27 -17.83%
DPS 0.00 0.00 0.00 5.48 0.00 0.00 0.00 -
NAPS 1.939 1.8986 1.907 1.8734 1.8329 1.7709 1.7514 7.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.18 2.08 1.71 2.32 2.37 2.98 2.11 -
P/RPS 2.47 2.40 2.07 2.64 2.74 3.47 2.51 -1.06%
P/EPS 16.94 16.38 12.46 12.69 11.51 15.16 12.15 24.77%
EY 5.90 6.11 8.02 7.88 8.69 6.60 8.23 -19.88%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 0.90 1.23 1.29 1.67 1.20 -4.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 20/08/09 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 -
Price 2.63 2.19 2.20 1.58 2.22 2.28 2.90 -
P/RPS 2.98 2.53 2.66 1.80 2.57 2.65 3.45 -9.29%
P/EPS 20.44 17.24 16.03 8.64 10.78 11.60 16.71 14.36%
EY 4.89 5.80 6.24 11.57 9.27 8.62 5.99 -12.64%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.36 1.15 1.15 0.84 1.21 1.28 1.65 -12.07%

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