[SARAWAK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -28.46%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,319,208 1,273,165 1,236,050 1,161,744 1,177,813 1,148,742 1,121,948 11.36%
PBT 400,727 403,224 372,690 252,076 264,466 274,265 302,782 20.48%
Tax -63,316 -80,672 -16,406 -69,292 -6,679 -66,489 -69,026 -5.57%
NP 337,411 322,552 356,284 182,784 257,787 207,776 233,756 27.63%
-
NP to SH 335,462 321,524 355,562 182,988 255,785 205,793 231,406 28.00%
-
Tax Rate 15.80% 20.01% 4.40% 27.49% 2.53% 24.24% 22.80% -
Total Cost 981,797 950,613 879,766 978,960 920,026 940,966 888,192 6.88%
-
Net Worth 2,597,706 2,505,578 2,431,193 2,355,742 2,306,941 2,202,758 2,156,145 13.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 75,956 - - - 62,226 - - -
Div Payout % 22.64% - - - 24.33% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,597,706 2,505,578 2,431,193 2,355,742 2,306,941 2,202,758 2,156,145 13.18%
NOSH 1,519,126 1,518,532 1,519,495 1,519,833 1,517,725 1,519,143 1,518,412 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 25.58% 25.33% 28.82% 15.73% 21.89% 18.09% 20.83% -
ROE 12.91% 12.83% 14.63% 7.77% 11.09% 9.34% 10.73% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 86.84 83.84 81.35 76.44 77.60 75.62 73.89 11.33%
EPS 22.09 21.17 23.40 12.04 16.84 13.55 15.24 27.99%
DPS 5.00 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 1.71 1.65 1.60 1.55 1.52 1.45 1.42 13.15%
Adjusted Per Share Value based on latest NOSH - 1,519,833
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 86.35 83.34 80.91 76.05 77.10 75.20 73.44 11.36%
EPS 21.96 21.05 23.27 11.98 16.74 13.47 15.15 27.99%
DPS 4.97 0.00 0.00 0.00 4.07 0.00 0.00 -
NAPS 1.7004 1.6401 1.5914 1.5421 1.5101 1.4419 1.4114 13.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.40 2.35 2.12 2.05 1.64 1.23 1.24 -
P/RPS 2.76 2.80 2.61 2.68 2.11 1.63 1.68 39.10%
P/EPS 10.87 11.10 9.06 17.03 9.73 9.08 8.14 21.20%
EY 9.20 9.01 11.04 5.87 10.28 11.01 12.29 -17.51%
DY 2.08 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.40 1.42 1.32 1.32 1.08 0.85 0.87 37.20%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 25/08/06 -
Price 2.11 2.37 2.17 2.11 2.10 1.38 1.24 -
P/RPS 2.43 2.83 2.67 2.76 2.71 1.82 1.68 27.81%
P/EPS 9.56 11.19 9.27 17.52 12.46 10.19 8.14 11.28%
EY 10.47 8.93 10.78 5.71 8.03 9.82 12.29 -10.10%
DY 2.37 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 1.23 1.44 1.36 1.36 1.38 0.95 0.87 25.88%

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