[SARAWAK] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.9%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 364,334 336,849 327,589 290,436 316,256 300,583 300,402 13.68%
PBT 98,309 89,593 123,872 63,019 58,767 55,423 82,260 12.58%
Tax -2,812 -25,821 8,574 -17,323 43,188 -16,469 -17,324 -70.14%
NP 95,497 63,772 132,446 45,696 101,955 38,954 64,936 29.23%
-
NP to SH 94,319 63,362 132,034 45,747 101,440 38,642 63,763 29.73%
-
Tax Rate 2.86% 28.82% -6.92% 27.49% -73.49% 29.72% 21.06% -
Total Cost 268,837 273,077 195,143 244,740 214,301 261,629 235,466 9.21%
-
Net Worth 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 2,155,796 13.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 76,032 - - - 62,553 - - -
Div Payout % 80.61% - - - 61.67% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 2,205,941 2,155,796 13.27%
NOSH 1,520,643 1,515,837 1,519,378 1,519,833 1,525,706 1,521,338 1,518,166 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.21% 18.93% 40.43% 15.73% 32.24% 12.96% 21.62% -
ROE 3.63% 2.53% 5.43% 1.94% 6.65% 1.75% 2.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.96 22.22 21.56 19.11 20.73 19.76 19.79 13.55%
EPS 6.21 4.18 8.69 3.01 6.68 2.54 4.20 29.69%
DPS 5.00 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 1.71 1.65 1.60 1.55 1.00 1.45 1.42 13.15%
Adjusted Per Share Value based on latest NOSH - 1,519,833
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.85 22.05 21.44 19.01 20.70 19.68 19.66 13.70%
EPS 6.17 4.15 8.64 2.99 6.64 2.53 4.17 29.75%
DPS 4.98 0.00 0.00 0.00 4.09 0.00 0.00 -
NAPS 1.7021 1.6372 1.5913 1.5421 0.9987 1.444 1.4112 13.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.40 2.35 2.12 2.05 1.64 1.23 1.24 -
P/RPS 10.02 10.58 9.83 10.73 7.91 6.23 6.27 36.57%
P/EPS 38.69 56.22 24.40 68.11 24.67 48.43 29.52 19.70%
EY 2.58 1.78 4.10 1.47 4.05 2.07 3.39 -16.60%
DY 2.08 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.40 1.42 1.32 1.32 1.64 0.85 0.87 37.20%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 17/11/06 25/08/06 -
Price 2.11 2.37 2.17 2.11 2.10 1.38 1.24 -
P/RPS 8.81 10.67 10.06 11.04 10.13 6.98 6.27 25.37%
P/EPS 34.02 56.70 24.97 70.10 31.59 54.33 29.52 9.89%
EY 2.94 1.76 4.00 1.43 3.17 1.84 3.39 -9.03%
DY 2.37 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 1.23 1.44 1.36 1.36 2.10 0.95 0.87 25.88%

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