[SARAWAK] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 177.77%
YoY- -25.91%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 680,082 494,145 177,848 176,628 220,800 209,020 207,688 120.03%
PBT 180,315 136,884 106,640 110,836 75,610 -108,646 166,588 5.40%
Tax -44,600 -21,596 -2,080 -5,472 -37,678 -46,266 -39,818 7.83%
NP 135,715 115,288 104,560 105,364 37,932 -154,913 126,770 4.63%
-
NP to SH 131,691 110,824 100,276 105,364 37,932 -154,913 126,770 2.56%
-
Tax Rate 24.73% 15.78% 1.95% 4.94% 49.83% - 23.90% -
Total Cost 544,367 378,857 73,288 71,264 182,868 363,933 80,918 255.13%
-
Net Worth 1,855,508 1,732,163 1,565,341 2,692,635 2,690,801 2,702,792 2,876,883 -25.29%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 52,438 - - - 17,780 - - -
Div Payout % 39.82% - - - 46.87% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,855,508 1,732,163 1,565,341 2,692,635 2,690,801 2,702,792 2,876,883 -25.29%
NOSH 1,344,571 1,292,659 1,176,948 1,170,711 1,185,374 1,170,040 1,169,464 9.72%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.96% 23.33% 58.79% 59.65% 17.18% -74.11% 61.04% -
ROE 7.10% 6.40% 6.41% 3.91% 1.41% -5.73% 4.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.58 38.23 15.11 15.09 18.63 17.86 17.76 100.53%
EPS 9.80 8.57 8.52 9.00 3.20 -13.24 10.84 -6.48%
DPS 3.90 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.38 1.34 1.33 2.30 2.27 2.31 2.46 -31.90%
Adjusted Per Share Value based on latest NOSH - 1,170,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.52 32.35 11.64 11.56 14.45 13.68 13.60 119.99%
EPS 8.62 7.25 6.56 6.90 2.48 -10.14 8.30 2.54%
DPS 3.43 0.00 0.00 0.00 1.16 0.00 0.00 -
NAPS 1.2146 1.1339 1.0247 1.7626 1.7614 1.7692 1.8832 -25.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.25 1.25 1.39 1.41 1.33 1.24 -
P/RPS 2.47 3.27 8.27 9.21 7.57 7.44 6.98 -49.87%
P/EPS 12.76 14.58 14.67 15.44 44.06 -10.05 11.44 7.53%
EY 7.84 6.86 6.82 6.47 2.27 -9.95 8.74 -6.97%
DY 3.12 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.91 0.93 0.94 0.60 0.62 0.58 0.50 48.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 27/08/04 -
Price 1.22 1.12 1.29 1.22 1.36 1.39 1.30 -
P/RPS 2.41 2.93 8.54 8.09 7.30 7.78 7.32 -52.22%
P/EPS 12.46 13.06 15.14 13.56 42.50 -10.50 11.99 2.58%
EY 8.03 7.65 6.60 7.38 2.35 -9.53 8.34 -2.48%
DY 3.20 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.88 0.84 0.97 0.53 0.60 0.60 0.53 40.08%

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