[SARAWAK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 35.64%
YoY- 56.24%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 653,340 319,843 1,319,208 954,874 618,025 290,436 1,177,813 -32.51%
PBT 144,219 82,835 400,727 302,418 186,345 63,019 264,466 -33.27%
Tax 5,648 -16,672 -63,316 -60,504 -8,203 -17,323 -6,679 -
NP 149,867 66,163 337,411 241,914 178,142 45,696 257,787 -30.36%
-
NP to SH 149,398 65,976 335,462 241,143 177,781 45,747 255,785 -30.14%
-
Tax Rate -3.92% 20.13% 15.80% 20.01% 4.40% 27.49% 2.53% -
Total Cost 503,473 253,680 981,797 712,960 439,883 244,740 920,026 -33.12%
-
Net Worth 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 2,306,941 11.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 75,956 - - - 62,226 -
Div Payout % - - 22.64% - - - 24.33% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 2,306,941 11.21%
NOSH 1,519,816 1,520,184 1,519,126 1,518,532 1,519,495 1,519,833 1,517,725 0.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.94% 20.69% 25.58% 25.33% 28.82% 15.73% 21.89% -
ROE 5.52% 2.47% 12.91% 9.62% 7.31% 1.94% 11.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.99 21.04 86.84 62.88 40.67 19.11 77.60 -32.57%
EPS 9.83 4.34 22.09 15.88 11.70 3.01 16.84 -30.17%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.10 -
NAPS 1.78 1.76 1.71 1.65 1.60 1.55 1.52 11.11%
Adjusted Per Share Value based on latest NOSH - 1,515,837
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.77 20.94 86.35 62.51 40.46 19.01 77.10 -32.51%
EPS 9.78 4.32 21.96 15.79 11.64 2.99 16.74 -30.13%
DPS 0.00 0.00 4.97 0.00 0.00 0.00 4.07 -
NAPS 1.7709 1.7514 1.7004 1.6401 1.5914 1.5421 1.5101 11.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.98 2.11 2.40 2.35 2.12 2.05 1.64 -
P/RPS 6.93 10.03 2.76 3.74 5.21 10.73 2.11 121.11%
P/EPS 30.32 48.62 10.87 14.80 18.12 68.11 9.73 113.49%
EY 3.30 2.06 9.20 6.76 5.52 1.47 10.28 -53.14%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.50 -
P/NAPS 1.67 1.20 1.40 1.42 1.32 1.32 1.08 33.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 -
Price 2.28 2.90 2.11 2.37 2.17 2.11 2.10 -
P/RPS 5.30 13.78 2.43 3.77 5.34 11.04 2.71 56.45%
P/EPS 23.19 66.82 9.56 14.92 18.55 70.10 12.46 51.36%
EY 4.31 1.50 10.47 6.70 5.39 1.43 8.03 -33.97%
DY 0.00 0.00 2.37 0.00 0.00 0.00 1.95 -
P/NAPS 1.28 1.65 1.23 1.44 1.36 1.36 1.38 -4.89%

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