[SARAWAK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 39.11%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 985,788 653,340 319,843 1,319,208 954,874 618,025 290,436 125.34%
PBT 235,259 144,219 82,835 400,727 302,418 186,345 63,019 140.07%
Tax 350 5,648 -16,672 -63,316 -60,504 -8,203 -17,323 -
NP 235,609 149,867 66,163 337,411 241,914 178,142 45,696 197.56%
-
NP to SH 234,956 149,398 65,976 335,462 241,143 177,781 45,747 196.79%
-
Tax Rate -0.15% -3.92% 20.13% 15.80% 20.01% 4.40% 27.49% -
Total Cost 750,179 503,473 253,680 981,797 712,960 439,883 244,740 110.58%
-
Net Worth 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 12.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 75,956 - - - -
Div Payout % - - - 22.64% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 2,355,742 12.17%
NOSH 1,521,735 1,519,816 1,520,184 1,519,126 1,518,532 1,519,495 1,519,833 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.90% 22.94% 20.69% 25.58% 25.33% 28.82% 15.73% -
ROE 8.39% 5.52% 2.47% 12.91% 9.62% 7.31% 1.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.78 42.99 21.04 86.84 62.88 40.67 19.11 125.15%
EPS 15.44 9.83 4.34 22.09 15.88 11.70 3.01 196.54%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.76 1.71 1.65 1.60 1.55 12.07%
Adjusted Per Share Value based on latest NOSH - 1,520,643
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.53 42.77 20.94 86.35 62.51 40.46 19.01 125.36%
EPS 15.38 9.78 4.32 21.96 15.79 11.64 2.99 197.09%
DPS 0.00 0.00 0.00 4.97 0.00 0.00 0.00 -
NAPS 1.8329 1.7709 1.7514 1.7004 1.6401 1.5914 1.5421 12.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.37 2.98 2.11 2.40 2.35 2.12 2.05 -
P/RPS 3.66 6.93 10.03 2.76 3.74 5.21 10.73 -51.08%
P/EPS 15.35 30.32 48.62 10.87 14.80 18.12 68.11 -62.86%
EY 6.51 3.30 2.06 9.20 6.76 5.52 1.47 168.94%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.29 1.67 1.20 1.40 1.42 1.32 1.32 -1.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 -
Price 2.22 2.28 2.90 2.11 2.37 2.17 2.11 -
P/RPS 3.43 5.30 13.78 2.43 3.77 5.34 11.04 -54.02%
P/EPS 14.38 23.19 66.82 9.56 14.92 18.55 70.10 -65.11%
EY 6.95 4.31 1.50 10.47 6.70 5.39 1.43 186.09%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.21 1.28 1.65 1.23 1.44 1.36 1.36 -7.47%

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