[SARAWAK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.33%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,338,881 985,788 653,340 319,843 1,319,208 954,874 618,025 67.03%
PBT 297,799 235,259 144,219 82,835 400,727 302,418 186,345 36.49%
Tax -18,392 350 5,648 -16,672 -63,316 -60,504 -8,203 70.88%
NP 279,407 235,609 149,867 66,163 337,411 241,914 178,142 34.80%
-
NP to SH 278,276 234,956 149,398 65,976 335,462 241,143 177,781 34.62%
-
Tax Rate 6.18% -0.15% -3.92% 20.13% 15.80% 20.01% 4.40% -
Total Cost 1,059,474 750,179 503,473 253,680 981,797 712,960 439,883 79.20%
-
Net Worth 2,861,919 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 11.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 83,726 - - - 75,956 - - -
Div Payout % 30.09% - - - 22.64% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,861,919 2,799,993 2,705,274 2,675,524 2,597,706 2,505,578 2,431,193 11.43%
NOSH 1,522,297 1,521,735 1,519,816 1,520,184 1,519,126 1,518,532 1,519,495 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.87% 23.90% 22.94% 20.69% 25.58% 25.33% 28.82% -
ROE 9.72% 8.39% 5.52% 2.47% 12.91% 9.62% 7.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.95 64.78 42.99 21.04 86.84 62.88 40.67 66.83%
EPS 18.28 15.44 9.83 4.34 22.09 15.88 11.70 34.46%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.88 1.84 1.78 1.76 1.71 1.65 1.60 11.29%
Adjusted Per Share Value based on latest NOSH - 1,520,184
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.64 64.53 42.77 20.94 86.35 62.51 40.46 67.01%
EPS 18.22 15.38 9.78 4.32 21.96 15.79 11.64 34.62%
DPS 5.48 0.00 0.00 0.00 4.97 0.00 0.00 -
NAPS 1.8734 1.8329 1.7709 1.7514 1.7004 1.6401 1.5914 11.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.32 2.37 2.98 2.11 2.40 2.35 2.12 -
P/RPS 2.64 3.66 6.93 10.03 2.76 3.74 5.21 -36.30%
P/EPS 12.69 15.35 30.32 48.62 10.87 14.80 18.12 -21.05%
EY 7.88 6.51 3.30 2.06 9.20 6.76 5.52 26.64%
DY 2.37 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.23 1.29 1.67 1.20 1.40 1.42 1.32 -4.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 -
Price 1.58 2.22 2.28 2.90 2.11 2.37 2.17 -
P/RPS 1.80 3.43 5.30 13.78 2.43 3.77 5.34 -51.40%
P/EPS 8.64 14.38 23.19 66.82 9.56 14.92 18.55 -39.77%
EY 11.57 6.95 4.31 1.50 10.47 6.70 5.39 66.01%
DY 3.48 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.84 1.21 1.28 1.65 1.23 1.44 1.36 -27.36%

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