[SARAWAK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.78%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,354,523 1,348,615 1,319,208 1,271,130 1,234,864 1,207,677 1,177,813 9.77%
PBT 332,121 394,609 374,793 335,251 301,081 259,469 264,899 16.28%
Tax -22,985 -36,731 -37,382 8,618 17,970 -7,928 -7,112 118.74%
NP 309,136 357,878 337,411 343,869 319,051 251,541 257,787 12.88%
-
NP to SH 307,079 355,691 335,462 342,583 317,863 249,592 255,785 12.97%
-
Tax Rate 6.92% 9.31% 9.97% -2.57% -5.97% 3.06% 2.68% -
Total Cost 1,045,387 990,737 981,797 927,261 915,813 956,136 920,026 8.89%
-
Net Worth 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 46.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 76,032 76,032 76,032 62,553 62,553 62,553 62,553 13.90%
Div Payout % 24.76% 21.38% 22.66% 18.26% 19.68% 25.06% 24.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 2,355,742 1,525,706 46.52%
NOSH 1,519,526 1,520,184 1,520,643 1,515,837 1,519,378 1,519,833 1,525,706 -0.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.82% 26.54% 25.58% 27.05% 25.84% 20.83% 21.89% -
ROE 11.35% 13.29% 12.90% 13.70% 13.08% 10.60% 16.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.14 88.71 86.75 83.86 81.27 79.46 77.20 10.07%
EPS 20.21 23.40 22.06 22.60 20.92 16.42 16.77 13.25%
DPS 5.00 5.00 5.00 4.10 4.10 4.10 4.10 14.15%
NAPS 1.78 1.76 1.71 1.65 1.60 1.55 1.00 46.92%
Adjusted Per Share Value based on latest NOSH - 1,515,837
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 88.67 88.28 86.35 83.21 80.83 79.05 77.10 9.77%
EPS 20.10 23.28 21.96 22.43 20.81 16.34 16.74 12.98%
DPS 4.98 4.98 4.98 4.09 4.09 4.09 4.09 14.03%
NAPS 1.7705 1.7514 1.7021 1.6372 1.5913 1.5421 0.9987 46.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.98 2.11 2.40 2.35 2.12 2.05 1.64 -
P/RPS 3.34 2.38 2.77 2.80 2.61 2.58 2.12 35.43%
P/EPS 14.75 9.02 10.88 10.40 10.13 12.48 9.78 31.54%
EY 6.78 11.09 9.19 9.62 9.87 8.01 10.22 -23.95%
DY 1.68 2.37 2.08 1.74 1.93 2.00 2.50 -23.29%
P/NAPS 1.67 1.20 1.40 1.42 1.32 1.32 1.64 1.21%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 22/05/07 27/02/07 -
Price 2.28 2.90 2.11 2.37 2.17 2.11 2.10 -
P/RPS 2.56 3.27 2.43 2.83 2.67 2.66 2.72 -3.96%
P/EPS 11.28 12.39 9.56 10.49 10.37 12.85 12.53 -6.77%
EY 8.86 8.07 10.46 9.54 9.64 7.78 7.98 7.22%
DY 2.19 1.72 2.37 1.73 1.89 1.94 1.95 8.05%
P/NAPS 1.28 1.65 1.23 1.44 1.36 1.36 2.10 -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