[SARAWAK] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -52.01%
YoY- 63.97%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 333,497 319,843 364,334 336,849 327,589 290,436 316,256 3.60%
PBT 61,384 82,835 98,309 89,593 123,872 63,019 58,767 2.94%
Tax 22,320 -16,672 -2,812 -25,821 8,574 -17,323 43,188 -35.62%
NP 83,704 66,163 95,497 63,772 132,446 45,696 101,955 -12.33%
-
NP to SH 83,422 65,976 94,319 63,362 132,034 45,747 101,440 -12.23%
-
Tax Rate -36.36% 20.13% 2.86% 28.82% -6.92% 27.49% -73.49% -
Total Cost 249,793 253,680 268,837 273,077 195,143 244,740 214,301 10.76%
-
Net Worth 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 46.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 76,032 - - - 62,553 -
Div Payout % - - 80.61% - - - 61.67% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 46.52%
NOSH 1,519,526 1,520,184 1,520,643 1,515,837 1,519,378 1,519,833 1,525,706 -0.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.10% 20.69% 26.21% 18.93% 40.43% 15.73% 32.24% -
ROE 3.08% 2.47% 3.63% 2.53% 5.43% 1.94% 6.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.95 21.04 23.96 22.22 21.56 19.11 20.73 3.88%
EPS 5.49 4.34 6.21 4.18 8.69 3.01 6.68 -12.27%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.10 -
NAPS 1.78 1.76 1.71 1.65 1.60 1.55 1.00 46.92%
Adjusted Per Share Value based on latest NOSH - 1,515,837
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.83 20.94 23.85 22.05 21.44 19.01 20.70 3.61%
EPS 5.46 4.32 6.17 4.15 8.64 2.99 6.64 -12.23%
DPS 0.00 0.00 4.98 0.00 0.00 0.00 4.09 -
NAPS 1.7705 1.7514 1.7021 1.6372 1.5913 1.5421 0.9987 46.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.98 2.11 2.40 2.35 2.12 2.05 1.64 -
P/RPS 13.58 10.03 10.02 10.58 9.83 10.73 7.91 43.42%
P/EPS 54.28 48.62 38.69 56.22 24.40 68.11 24.67 69.24%
EY 1.84 2.06 2.58 1.78 4.10 1.47 4.05 -40.93%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.50 -
P/NAPS 1.67 1.20 1.40 1.42 1.32 1.32 1.64 1.21%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 -
Price 2.28 2.90 2.11 2.37 2.17 2.11 2.10 -
P/RPS 10.39 13.78 8.81 10.67 10.06 11.04 10.13 1.70%
P/EPS 41.53 66.82 34.02 56.70 24.97 70.10 31.59 20.02%
EY 2.41 1.50 2.94 1.76 4.00 1.43 3.17 -16.71%
DY 0.00 0.00 2.37 0.00 0.00 0.00 1.95 -
P/NAPS 1.28 1.65 1.23 1.44 1.36 1.36 2.10 -28.13%

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