[SARAWAK] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -15.56%
YoY- -42.09%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,365,431 1,347,164 1,333,923 1,338,881 1,350,122 1,354,523 1,348,615 0.82%
PBT 260,898 281,062 284,520 297,799 333,568 332,121 394,609 -24.08%
Tax -69,710 -54,137 -19,009 -18,392 -2,462 -22,985 -36,731 53.22%
NP 191,188 226,925 265,511 279,407 331,106 309,136 357,878 -34.13%
-
NP to SH 190,667 225,812 264,616 278,276 329,275 307,079 355,691 -33.98%
-
Tax Rate 26.72% 19.26% 6.68% 6.18% 0.74% 6.92% 9.31% -
Total Cost 1,174,243 1,120,239 1,068,412 1,059,474 1,019,016 1,045,387 990,737 11.98%
-
Net Worth 2,963,673 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 7.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 83,894 83,894 83,894 83,894 76,032 76,032 76,032 6.77%
Div Payout % 44.00% 37.15% 31.70% 30.15% 23.09% 24.76% 21.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,963,673 2,903,225 2,913,223 2,867,662 2,806,180 2,704,757 2,675,524 7.05%
NOSH 1,527,666 1,528,013 1,525,247 1,525,352 1,525,098 1,519,526 1,520,184 0.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.00% 16.84% 19.90% 20.87% 24.52% 22.82% 26.54% -
ROE 6.43% 7.78% 9.08% 9.70% 11.73% 11.35% 13.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.38 88.16 87.46 87.78 88.53 89.14 88.71 0.50%
EPS 12.48 14.78 17.35 18.24 21.59 20.21 23.40 -34.20%
DPS 5.50 5.50 5.50 5.50 5.00 5.00 5.00 6.55%
NAPS 1.94 1.90 1.91 1.88 1.84 1.78 1.76 6.70%
Adjusted Per Share Value based on latest NOSH - 1,527,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.38 88.18 87.32 87.64 88.38 88.67 88.28 0.82%
EPS 12.48 14.78 17.32 18.22 21.55 20.10 23.28 -33.98%
DPS 5.50 5.49 5.49 5.49 4.98 4.98 4.98 6.83%
NAPS 1.94 1.9004 1.907 1.8772 1.8369 1.7705 1.7514 7.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.18 2.08 1.71 2.32 2.37 2.98 2.11 -
P/RPS 2.44 2.36 1.96 2.64 2.68 3.34 2.38 1.67%
P/EPS 17.47 14.07 9.86 12.72 10.98 14.75 9.02 55.31%
EY 5.73 7.10 10.15 7.86 9.11 6.78 11.09 -35.58%
DY 2.52 2.64 3.22 2.37 2.11 1.68 2.37 4.17%
P/NAPS 1.12 1.09 0.90 1.23 1.29 1.67 1.20 -4.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 20/08/09 18/05/09 27/02/09 24/11/08 29/08/08 23/05/08 -
Price 2.63 2.19 2.20 1.58 2.22 2.28 2.90 -
P/RPS 2.94 2.48 2.52 1.80 2.51 2.56 3.27 -6.84%
P/EPS 21.07 14.82 12.68 8.66 10.28 11.28 12.39 42.42%
EY 4.75 6.75 7.89 11.55 9.73 8.86 8.07 -29.74%
DY 2.09 2.51 2.50 3.48 2.25 2.19 1.72 13.85%
P/NAPS 1.36 1.15 1.15 0.84 1.21 1.28 1.65 -12.07%

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