[SARAWAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 18.44%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,012,338 661,623 314,885 1,338,881 985,788 653,340 319,843 115.42%
PBT 198,358 127,482 69,556 297,799 235,259 144,219 82,835 78.89%
Tax -50,968 -30,097 -17,289 -18,392 350 5,648 -16,672 110.49%
NP 147,390 97,385 52,267 279,407 235,609 149,867 66,163 70.48%
-
NP to SH 147,347 96,934 52,316 278,276 234,956 149,398 65,976 70.77%
-
Tax Rate 25.69% 23.61% 24.86% 6.18% -0.15% -3.92% 20.13% -
Total Cost 864,948 564,238 262,618 1,059,474 750,179 503,473 253,680 126.36%
-
Net Worth 2,962,209 2,900,387 2,913,223 2,861,919 2,799,993 2,705,274 2,675,524 7.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 83,726 - - - -
Div Payout % - - - 30.09% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,962,209 2,900,387 2,913,223 2,861,919 2,799,993 2,705,274 2,675,524 7.01%
NOSH 1,526,911 1,526,519 1,525,247 1,522,297 1,521,735 1,519,816 1,520,184 0.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.56% 14.72% 16.60% 20.87% 23.90% 22.94% 20.69% -
ROE 4.97% 3.34% 1.80% 9.72% 8.39% 5.52% 2.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.30 43.34 20.64 87.95 64.78 42.99 21.04 114.78%
EPS 9.65 6.35 3.43 18.28 15.44 9.83 4.34 70.27%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.91 1.88 1.84 1.78 1.76 6.70%
Adjusted Per Share Value based on latest NOSH - 1,525,352
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.27 43.31 20.61 87.64 64.53 42.77 20.94 115.40%
EPS 9.65 6.35 3.42 18.22 15.38 9.78 4.32 70.79%
DPS 0.00 0.00 0.00 5.48 0.00 0.00 0.00 -
NAPS 1.939 1.8986 1.907 1.8734 1.8329 1.7709 1.7514 7.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.18 2.08 1.71 2.32 2.37 2.98 2.11 -
P/RPS 3.29 4.80 8.28 2.64 3.66 6.93 10.03 -52.40%
P/EPS 22.59 32.76 49.85 12.69 15.35 30.32 48.62 -39.98%
EY 4.43 3.05 2.01 7.88 6.51 3.30 2.06 66.52%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 0.90 1.23 1.29 1.67 1.20 -4.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 20/08/09 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 -
Price 2.63 2.19 2.20 1.58 2.22 2.28 2.90 -
P/RPS 3.97 5.05 10.66 1.80 3.43 5.30 13.78 -56.34%
P/EPS 27.25 34.49 64.14 8.64 14.38 23.19 66.82 -44.97%
EY 3.67 2.90 1.56 11.57 6.95 4.31 1.50 81.47%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.36 1.15 1.15 0.84 1.21 1.28 1.65 -12.07%

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