[SARAWAK] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.56%
YoY- 35.03%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 346,738 314,885 353,093 332,448 333,497 319,843 364,334 -3.24%
PBT 57,926 69,556 62,540 91,040 61,384 82,835 98,309 -29.73%
Tax -12,808 -17,289 -18,742 -5,298 22,320 -16,672 -2,812 175.02%
NP 45,118 52,267 43,798 85,742 83,704 66,163 95,497 -39.36%
-
NP to SH 44,618 52,316 43,320 85,558 83,422 65,976 94,319 -39.31%
-
Tax Rate 22.11% 24.86% 29.97% 5.82% -36.36% 20.13% 2.86% -
Total Cost 301,620 262,618 309,295 246,706 249,793 253,680 268,837 7.98%
-
Net Worth 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 7.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 83,894 - - - 76,032 -
Div Payout % - - 193.66% - - - 80.61% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 7.63%
NOSH 1,528,013 1,525,247 1,525,352 1,525,098 1,519,526 1,520,184 1,520,643 0.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.01% 16.60% 12.40% 25.79% 25.10% 20.69% 26.21% -
ROE 1.54% 1.80% 1.51% 3.05% 3.08% 2.47% 3.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.69 20.64 23.15 21.80 21.95 21.04 23.96 -3.56%
EPS 2.92 3.43 2.84 5.61 5.49 4.34 6.21 -39.55%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 5.00 -
NAPS 1.90 1.91 1.88 1.84 1.78 1.76 1.71 7.28%
Adjusted Per Share Value based on latest NOSH - 1,525,098
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.70 20.61 23.11 21.76 21.83 20.94 23.85 -3.24%
EPS 2.92 3.42 2.84 5.60 5.46 4.32 6.17 -39.29%
DPS 0.00 0.00 5.49 0.00 0.00 0.00 4.98 -
NAPS 1.9004 1.907 1.8772 1.8369 1.7705 1.7514 1.7021 7.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.08 1.71 2.32 2.37 2.98 2.11 2.40 -
P/RPS 9.17 8.28 10.02 10.87 13.58 10.03 10.02 -5.74%
P/EPS 71.23 49.85 81.69 42.25 54.28 48.62 38.69 50.26%
EY 1.40 2.01 1.22 2.37 1.84 2.06 2.58 -33.49%
DY 0.00 0.00 2.37 0.00 0.00 0.00 2.08 -
P/NAPS 1.09 0.90 1.23 1.29 1.67 1.20 1.40 -15.38%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 -
Price 2.19 2.20 1.58 2.22 2.28 2.90 2.11 -
P/RPS 9.65 10.66 6.83 10.18 10.39 13.78 8.81 6.26%
P/EPS 75.00 64.14 55.63 39.57 41.53 66.82 34.02 69.47%
EY 1.33 1.56 1.80 2.53 2.41 1.50 2.94 -41.09%
DY 0.00 0.00 3.48 0.00 0.00 0.00 2.37 -
P/NAPS 1.15 1.15 0.84 1.21 1.28 1.65 1.23 -4.38%

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