[SARAWAK] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -14.06%
YoY- -84.03%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 896,497 680,082 434,644 205,880 211,208 220,800 208,805 164.39%
PBT 221,055 180,315 259,758 45,636 61,558 75,610 -11,370 -
Tax -60,568 -45,429 -20,004 -19,638 -32,836 -37,678 -46,922 18.57%
NP 160,487 134,886 239,754 25,998 28,722 37,932 -58,292 -
-
NP to SH 157,290 131,691 237,235 24,685 28,722 37,932 -58,292 -
-
Tax Rate 27.40% 25.19% 7.70% 43.03% 53.34% 49.83% - -
Total Cost 736,010 545,196 194,890 179,882 182,486 182,868 267,097 96.67%
-
Net Worth 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 -14.41%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 59,292 59,292 17,513 17,513 17,513 17,513 - -
Div Payout % 37.70% 45.02% 7.38% 70.95% 60.98% 46.17% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 -14.41%
NOSH 1,518,713 1,520,312 1,519,815 1,183,930 1,170,711 1,167,553 1,170,599 18.97%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.90% 19.83% 55.16% 12.63% 13.60% 17.18% -27.92% -
ROE 7.35% 6.28% 11.65% 1.57% 1.07% 1.43% -2.16% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.03 44.73 28.60 17.39 18.04 18.91 17.84 122.21%
EPS 10.36 8.66 15.61 2.09 2.45 3.25 -4.98 -
DPS 3.90 3.90 1.15 1.50 1.50 1.50 0.00 -
NAPS 1.41 1.38 1.34 1.33 2.30 2.27 2.31 -28.06%
Adjusted Per Share Value based on latest NOSH - 1,183,930
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.68 44.52 28.45 13.48 13.83 14.45 13.67 164.36%
EPS 10.30 8.62 15.53 1.62 1.88 2.48 -3.82 -
DPS 3.88 3.88 1.15 1.15 1.15 1.15 0.00 -
NAPS 1.4017 1.3734 1.3331 1.0307 1.7626 1.7349 1.7701 -14.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.20 1.25 1.25 1.25 1.39 1.41 1.33 -
P/RPS 2.03 2.79 4.37 7.19 7.70 7.46 7.46 -58.04%
P/EPS 11.59 14.43 8.01 59.95 56.66 43.40 -26.71 -
EY 8.63 6.93 12.49 1.67 1.77 2.30 -3.74 -
DY 3.25 3.12 0.92 1.20 1.08 1.06 0.00 -
P/NAPS 0.85 0.91 0.93 0.94 0.60 0.62 0.58 29.05%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 -
Price 1.23 1.22 1.12 1.29 1.22 1.36 1.39 -
P/RPS 2.08 2.73 3.92 7.42 6.76 7.19 7.79 -58.56%
P/EPS 11.88 14.08 7.18 61.87 49.73 41.86 -27.91 -
EY 8.42 7.10 13.94 1.62 2.01 2.39 -3.58 -
DY 3.17 3.20 1.03 1.16 1.23 1.10 0.00 -
P/NAPS 0.87 0.88 0.84 0.97 0.53 0.60 0.60 28.13%

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