[SARAWAK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 861.05%
YoY- 506.98%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,152,132 896,497 680,082 434,644 205,880 211,208 220,800 201.75%
PBT 277,704 221,055 180,315 259,758 45,636 61,558 75,610 138.61%
Tax -77,391 -60,568 -45,429 -20,004 -19,638 -32,836 -37,678 61.79%
NP 200,313 160,487 134,886 239,754 25,998 28,722 37,932 204.17%
-
NP to SH 197,256 157,290 131,691 237,235 24,685 28,722 37,932 201.06%
-
Tax Rate 27.87% 27.40% 25.19% 7.70% 43.03% 53.34% 49.83% -
Total Cost 951,819 736,010 545,196 194,890 179,882 182,486 182,868 201.24%
-
Net Worth 2,155,796 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 -12.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 59,292 59,292 59,292 17,513 17,513 17,513 17,513 125.97%
Div Payout % 30.06% 37.70% 45.02% 7.38% 70.95% 60.98% 46.17% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,155,796 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 -12.89%
NOSH 1,518,166 1,518,713 1,520,312 1,519,815 1,183,930 1,170,711 1,167,553 19.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.39% 17.90% 19.83% 55.16% 12.63% 13.60% 17.18% -
ROE 9.15% 7.35% 6.28% 11.65% 1.57% 1.07% 1.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.89 59.03 44.73 28.60 17.39 18.04 18.91 153.18%
EPS 12.99 10.36 8.66 15.61 2.09 2.45 3.25 152.49%
DPS 3.90 3.90 3.90 1.15 1.50 1.50 1.50 89.41%
NAPS 1.42 1.41 1.38 1.34 1.33 2.30 2.27 -26.91%
Adjusted Per Share Value based on latest NOSH - 1,519,815
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.42 58.68 44.52 28.45 13.48 13.83 14.45 201.80%
EPS 12.91 10.30 8.62 15.53 1.62 1.88 2.48 201.27%
DPS 3.88 3.88 3.88 1.15 1.15 1.15 1.15 125.45%
NAPS 1.4112 1.4017 1.3734 1.3331 1.0307 1.7626 1.7349 -12.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.24 1.20 1.25 1.25 1.25 1.39 1.41 -
P/RPS 1.63 2.03 2.79 4.37 7.19 7.70 7.46 -63.82%
P/EPS 9.54 11.59 14.43 8.01 59.95 56.66 43.40 -63.67%
EY 10.48 8.63 6.93 12.49 1.67 1.77 2.30 175.61%
DY 3.15 3.25 3.12 0.92 1.20 1.08 1.06 107.11%
P/NAPS 0.87 0.85 0.91 0.93 0.94 0.60 0.62 25.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 -
Price 1.24 1.23 1.22 1.12 1.29 1.22 1.36 -
P/RPS 1.63 2.08 2.73 3.92 7.42 6.76 7.19 -62.92%
P/EPS 9.54 11.88 14.08 7.18 61.87 49.73 41.86 -62.79%
EY 10.48 8.42 7.10 13.94 1.62 2.01 2.39 168.62%
DY 3.15 3.17 3.20 1.03 1.16 1.23 1.10 102.04%
P/NAPS 0.87 0.87 0.88 0.84 0.97 0.53 0.60 28.19%

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