[SARAWAK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 65.72%
YoY- 94.23%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 954,874 618,025 290,436 1,177,813 861,557 560,974 260,572 137.50%
PBT 302,418 186,345 63,019 264,466 205,699 151,391 68,449 169.00%
Tax -60,504 -8,203 -17,323 -6,679 -49,867 -34,513 -16,507 137.53%
NP 241,914 178,142 45,696 257,787 155,832 116,878 51,942 178.62%
-
NP to SH 241,143 177,781 45,747 255,785 154,345 115,703 51,940 178.04%
-
Tax Rate 20.01% 4.40% 27.49% 2.53% 24.24% 22.80% 24.12% -
Total Cost 712,960 439,883 244,740 920,026 705,725 444,096 208,630 126.70%
-
Net Worth 2,505,578 2,431,193 2,355,742 2,306,941 2,202,758 2,156,145 2,141,385 11.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 62,226 - - - -
Div Payout % - - - 24.33% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,505,578 2,431,193 2,355,742 2,306,941 2,202,758 2,156,145 2,141,385 11.02%
NOSH 1,518,532 1,519,495 1,519,833 1,517,725 1,519,143 1,518,412 1,518,713 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.33% 28.82% 15.73% 21.89% 18.09% 20.83% 19.93% -
ROE 9.62% 7.31% 1.94% 11.09% 7.01% 5.37% 2.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.88 40.67 19.11 77.60 56.71 36.94 17.16 137.49%
EPS 15.88 11.70 3.01 16.84 10.16 7.62 3.42 178.06%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.55 1.52 1.45 1.42 1.41 11.03%
Adjusted Per Share Value based on latest NOSH - 1,525,706
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.51 40.46 19.01 77.10 56.40 36.72 17.06 137.48%
EPS 15.79 11.64 2.99 16.74 10.10 7.57 3.40 178.09%
DPS 0.00 0.00 0.00 4.07 0.00 0.00 0.00 -
NAPS 1.6401 1.5914 1.5421 1.5101 1.4419 1.4114 1.4017 11.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.35 2.12 2.05 1.64 1.23 1.24 1.20 -
P/RPS 3.74 5.21 10.73 2.11 2.17 3.36 6.99 -34.06%
P/EPS 14.80 18.12 68.11 9.73 12.11 16.27 35.09 -43.72%
EY 6.76 5.52 1.47 10.28 8.26 6.15 2.85 77.76%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.32 1.08 0.85 0.87 0.85 40.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 25/08/06 25/05/06 -
Price 2.37 2.17 2.11 2.10 1.38 1.24 1.23 -
P/RPS 3.77 5.34 11.04 2.71 2.43 3.36 7.17 -34.82%
P/EPS 14.92 18.55 70.10 12.46 13.58 16.27 35.96 -44.34%
EY 6.70 5.39 1.43 8.03 7.36 6.15 2.78 79.66%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 1.44 1.36 1.36 1.38 0.95 0.87 0.87 39.88%

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