[SARAWAK] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -30.05%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 353,093 332,448 333,497 319,843 364,334 336,849 327,589 5.10%
PBT 62,540 91,040 61,384 82,835 98,309 89,593 123,872 -36.46%
Tax -18,742 -5,298 22,320 -16,672 -2,812 -25,821 8,574 -
NP 43,798 85,742 83,704 66,163 95,497 63,772 132,446 -52.01%
-
NP to SH 43,320 85,558 83,422 65,976 94,319 63,362 132,034 -52.26%
-
Tax Rate 29.97% 5.82% -36.36% 20.13% 2.86% 28.82% -6.92% -
Total Cost 309,295 246,706 249,793 253,680 268,837 273,077 195,143 35.75%
-
Net Worth 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 11.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 83,894 - - - 76,032 - - -
Div Payout % 193.66% - - - 80.61% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 11.58%
NOSH 1,525,352 1,525,098 1,519,526 1,520,184 1,520,643 1,515,837 1,519,378 0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.40% 25.79% 25.10% 20.69% 26.21% 18.93% 40.43% -
ROE 1.51% 3.05% 3.08% 2.47% 3.63% 2.53% 5.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.15 21.80 21.95 21.04 23.96 22.22 21.56 4.83%
EPS 2.84 5.61 5.49 4.34 6.21 4.18 8.69 -52.39%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.88 1.84 1.78 1.76 1.71 1.65 1.60 11.29%
Adjusted Per Share Value based on latest NOSH - 1,520,184
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.11 21.76 21.83 20.94 23.85 22.05 21.44 5.10%
EPS 2.84 5.60 5.46 4.32 6.17 4.15 8.64 -52.21%
DPS 5.49 0.00 0.00 0.00 4.98 0.00 0.00 -
NAPS 1.8772 1.8369 1.7705 1.7514 1.7021 1.6372 1.5913 11.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.32 2.37 2.98 2.11 2.40 2.35 2.12 -
P/RPS 10.02 10.87 13.58 10.03 10.02 10.58 9.83 1.27%
P/EPS 81.69 42.25 54.28 48.62 38.69 56.22 24.40 122.97%
EY 1.22 2.37 1.84 2.06 2.58 1.78 4.10 -55.26%
DY 2.37 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.23 1.29 1.67 1.20 1.40 1.42 1.32 -4.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 -
Price 1.58 2.22 2.28 2.90 2.11 2.37 2.17 -
P/RPS 6.83 10.18 10.39 13.78 8.81 10.67 10.06 -22.66%
P/EPS 55.63 39.57 41.53 66.82 34.02 56.70 24.97 70.16%
EY 1.80 2.53 2.41 1.50 2.94 1.76 4.00 -41.13%
DY 3.48 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.84 1.21 1.28 1.65 1.23 1.44 1.36 -27.36%

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