[SARAWAK] QoQ Cumulative 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- -82.12%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,319,208 954,874 618,025 290,436 1,177,813 861,557 560,974 76.56%
PBT 400,727 302,418 186,345 63,019 264,466 205,699 151,391 91.01%
Tax -63,316 -60,504 -8,203 -17,323 -6,679 -49,867 -34,513 49.69%
NP 337,411 241,914 178,142 45,696 257,787 155,832 116,878 102.35%
-
NP to SH 335,462 241,143 177,781 45,747 255,785 154,345 115,703 102.93%
-
Tax Rate 15.80% 20.01% 4.40% 27.49% 2.53% 24.24% 22.80% -
Total Cost 981,797 712,960 439,883 244,740 920,026 705,725 444,096 69.46%
-
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% 9.62% 7.31% 1.94% 11.09% 7.01% 5.37% -
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 62.88 40.67 19.11 77.60 56.71 36.94 76.52%
EPS 22.09 15.88 11.70 3.01 16.84 10.16 7.62 102.91%
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 62.51 40.46 19.01 77.10 56.40 36.72 76.56%
EPS 21.96 15.79 11.64 2.99 16.74 10.10 7.57 103.00%
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 3.74 5.21 10.73 2.11 2.17 3.36 -12.25%
P/EPS 10.87 14.80 18.12 68.11 9.73 12.11 16.27 -23.52%
EY 9.20 6.76 5.52 1.47 10.28 8.26 6.15 30.70%
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 3.77 5.34 11.04 2.71 2.43 3.36 -19.38%
P/EPS 9.56 14.92 18.55 70.10 12.46 13.58 16.27 -29.77%
EY 10.47 6.70 5.39 1.43 8.03 7.36 6.15 42.43%
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