[SARAWAK] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -49.37%
YoY- -54.07%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 350,715 346,738 314,885 353,093 332,448 333,497 319,843 6.32%
PBT 70,876 57,926 69,556 62,540 91,040 61,384 82,835 -9.86%
Tax -20,871 -12,808 -17,289 -18,742 -5,298 22,320 -16,672 16.13%
NP 50,005 45,118 52,267 43,798 85,742 83,704 66,163 -17.01%
-
NP to SH 50,413 44,618 52,316 43,320 85,558 83,422 65,976 -16.40%
-
Tax Rate 29.45% 22.11% 24.86% 29.97% 5.82% -36.36% 20.13% -
Total Cost 300,710 301,620 262,618 309,295 246,706 249,793 253,680 11.99%
-
Net Worth 2,963,673 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 7.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 83,894 - - - -
Div Payout % - - - 193.66% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,963,673 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 7.05%
NOSH 1,527,666 1,528,013 1,525,247 1,525,352 1,525,098 1,519,526 1,520,184 0.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.26% 13.01% 16.60% 12.40% 25.79% 25.10% 20.69% -
ROE 1.70% 1.54% 1.80% 1.51% 3.05% 3.08% 2.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.96 22.69 20.64 23.15 21.80 21.95 21.04 5.98%
EPS 3.30 2.92 3.43 2.84 5.61 5.49 4.34 -16.67%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.91 1.88 1.84 1.78 1.76 6.70%
Adjusted Per Share Value based on latest NOSH - 1,525,352
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.96 22.70 20.61 23.11 21.76 21.83 20.94 6.32%
EPS 3.30 2.92 3.42 2.84 5.60 5.46 4.32 -16.42%
DPS 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
NAPS 1.94 1.9004 1.907 1.8772 1.8369 1.7705 1.7514 7.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.18 2.08 1.71 2.32 2.37 2.98 2.11 -
P/RPS 9.50 9.17 8.28 10.02 10.87 13.58 10.03 -3.55%
P/EPS 66.06 71.23 49.85 81.69 42.25 54.28 48.62 22.65%
EY 1.51 1.40 2.01 1.22 2.37 1.84 2.06 -18.68%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 0.90 1.23 1.29 1.67 1.20 -4.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 20/08/09 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 -
Price 2.63 2.19 2.20 1.58 2.22 2.28 2.90 -
P/RPS 11.46 9.65 10.66 6.83 10.18 10.39 13.78 -11.55%
P/EPS 79.70 75.00 64.14 55.63 39.57 41.53 66.82 12.45%
EY 1.25 1.33 1.56 1.80 2.53 2.41 1.50 -11.43%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.36 1.15 1.15 0.84 1.21 1.28 1.65 -12.07%

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