[SARAWAK] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 162.51%
YoY- 108.84%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 336,849 327,589 290,436 316,256 300,583 300,402 260,572 18.65%
PBT 89,593 123,872 63,019 58,767 55,423 82,260 68,449 19.63%
Tax -25,821 8,574 -17,323 43,188 -16,469 -17,324 -16,507 34.71%
NP 63,772 132,446 45,696 101,955 38,954 64,936 51,942 14.64%
-
NP to SH 63,362 132,034 45,747 101,440 38,642 63,763 51,940 14.15%
-
Tax Rate 28.82% -6.92% 27.49% -73.49% 29.72% 21.06% 24.12% -
Total Cost 273,077 195,143 244,740 214,301 261,629 235,466 208,630 19.63%
-
Net Worth 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 2,155,796 2,141,385 10.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 62,553 - - - -
Div Payout % - - - 61.67% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 2,155,796 2,141,385 10.89%
NOSH 1,515,837 1,519,378 1,519,833 1,525,706 1,521,338 1,518,166 1,518,713 -0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.93% 40.43% 15.73% 32.24% 12.96% 21.62% 19.93% -
ROE 2.53% 5.43% 1.94% 6.65% 1.75% 2.96% 2.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.22 21.56 19.11 20.73 19.76 19.79 17.16 18.78%
EPS 4.18 8.69 3.01 6.68 2.54 4.20 3.42 14.30%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.55 1.00 1.45 1.42 1.41 11.03%
Adjusted Per Share Value based on latest NOSH - 1,525,706
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.05 21.44 19.01 20.70 19.68 19.66 17.06 18.63%
EPS 4.15 8.64 2.99 6.64 2.53 4.17 3.40 14.19%
DPS 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
NAPS 1.6372 1.5913 1.5421 0.9987 1.444 1.4112 1.4017 10.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.35 2.12 2.05 1.64 1.23 1.24 1.20 -
P/RPS 10.58 9.83 10.73 7.91 6.23 6.27 6.99 31.79%
P/EPS 56.22 24.40 68.11 24.67 48.43 29.52 35.09 36.88%
EY 1.78 4.10 1.47 4.05 2.07 3.39 2.85 -26.91%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.32 1.64 0.85 0.87 0.85 40.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 25/08/06 25/05/06 -
Price 2.37 2.17 2.11 2.10 1.38 1.24 1.23 -
P/RPS 10.67 10.06 11.04 10.13 6.98 6.27 7.17 30.31%
P/EPS 56.70 24.97 70.10 31.59 54.33 29.52 35.96 35.43%
EY 1.76 4.00 1.43 3.17 1.84 3.39 2.78 -26.24%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 1.44 1.36 1.36 2.10 0.95 0.87 0.87 39.88%

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