[SARAWAK] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 7.03%
YoY- 16.46%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 201,052 201,572 204,657 204,372 199,894 189,707 175,369 9.51%
PBT 37,644 127,796 124,249 130,072 121,217 112,478 110,005 -50.98%
Tax -27,595 -26,320 -28,362 -27,711 -25,582 -25,895 -24,503 8.22%
NP 10,049 101,476 95,887 102,361 95,635 86,583 85,502 -75.91%
-
NP to SH 10,049 101,476 95,887 102,361 95,635 86,583 85,502 -75.91%
-
Tax Rate 73.31% 20.60% 22.83% 21.30% 21.10% 23.02% 22.27% -
Total Cost 191,003 100,096 108,770 102,011 104,259 103,124 89,867 65.08%
-
Net Worth 2,926,906 2,991,067 2,903,668 2,989,244 2,987,875 2,923,301 2,907,323 0.44%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - 34,255 34,255 -
Div Payout % - - - - - 39.56% 40.06% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,926,906 2,991,067 2,903,668 2,989,244 2,987,875 2,923,301 2,907,323 0.44%
NOSH 1,170,762 1,168,385 1,143,176 1,186,208 1,195,150 1,169,320 1,172,307 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.00% 50.34% 46.85% 50.09% 47.84% 45.64% 48.76% -
ROE 0.34% 3.39% 3.30% 3.42% 3.20% 2.96% 2.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.17 17.25 17.90 17.23 16.73 16.22 14.96 9.59%
EPS 0.86 8.69 8.39 8.63 8.00 7.40 7.29 -75.85%
DPS 0.00 0.00 0.00 0.00 0.00 2.93 2.92 -
NAPS 2.50 2.56 2.54 2.52 2.50 2.50 2.48 0.53%
Adjusted Per Share Value based on latest NOSH - 1,186,208
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.16 13.19 13.40 13.38 13.08 12.42 11.48 9.50%
EPS 0.66 6.64 6.28 6.70 6.26 5.67 5.60 -75.86%
DPS 0.00 0.00 0.00 0.00 0.00 2.24 2.24 -
NAPS 1.9159 1.9579 1.9007 1.9567 1.9558 1.9136 1.9031 0.44%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 03/12/02 24/08/02 24/05/02 19/02/02 19/11/01 22/08/01 -
Price 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 110.68 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -

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