[SARAWAK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.03%
YoY- 42.51%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,338,881 1,350,122 1,354,523 1,348,615 1,319,208 1,271,130 1,234,864 5.51%
PBT 297,799 333,568 332,121 394,609 374,793 335,251 301,081 -0.72%
Tax -18,392 -2,462 -22,985 -36,731 -37,382 8,618 17,970 -
NP 279,407 331,106 309,136 357,878 337,411 343,869 319,051 -8.42%
-
NP to SH 278,276 329,275 307,079 355,691 335,462 342,583 317,863 -8.44%
-
Tax Rate 6.18% 0.74% 6.92% 9.31% 9.97% -2.57% -5.97% -
Total Cost 1,059,474 1,019,016 1,045,387 990,737 981,797 927,261 915,813 10.15%
-
Net Worth 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 11.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 83,894 76,032 76,032 76,032 76,032 62,553 62,553 21.50%
Div Payout % 30.15% 23.09% 24.76% 21.38% 22.66% 18.26% 19.68% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,867,662 2,806,180 2,704,757 2,675,524 2,600,299 2,501,131 2,431,005 11.58%
NOSH 1,525,352 1,525,098 1,519,526 1,520,184 1,520,643 1,515,837 1,519,378 0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.87% 24.52% 22.82% 26.54% 25.58% 27.05% 25.84% -
ROE 9.70% 11.73% 11.35% 13.29% 12.90% 13.70% 13.08% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.78 88.53 89.14 88.71 86.75 83.86 81.27 5.24%
EPS 18.24 21.59 20.21 23.40 22.06 22.60 20.92 -8.69%
DPS 5.50 5.00 5.00 5.00 5.00 4.10 4.10 21.52%
NAPS 1.88 1.84 1.78 1.76 1.71 1.65 1.60 11.29%
Adjusted Per Share Value based on latest NOSH - 1,520,184
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.64 88.38 88.67 88.28 86.35 83.21 80.83 5.51%
EPS 18.22 21.55 20.10 23.28 21.96 22.43 20.81 -8.44%
DPS 5.49 4.98 4.98 4.98 4.98 4.09 4.09 21.57%
NAPS 1.8772 1.8369 1.7705 1.7514 1.7021 1.6372 1.5913 11.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.32 2.37 2.98 2.11 2.40 2.35 2.12 -
P/RPS 2.64 2.68 3.34 2.38 2.77 2.80 2.61 0.76%
P/EPS 12.72 10.98 14.75 9.02 10.88 10.40 10.13 16.31%
EY 7.86 9.11 6.78 11.09 9.19 9.62 9.87 -14.02%
DY 2.37 2.11 1.68 2.37 2.08 1.74 1.93 14.60%
P/NAPS 1.23 1.29 1.67 1.20 1.40 1.42 1.32 -4.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 29/08/08 23/05/08 29/02/08 29/11/07 23/08/07 -
Price 1.58 2.22 2.28 2.90 2.11 2.37 2.17 -
P/RPS 1.80 2.51 2.56 3.27 2.43 2.83 2.67 -23.02%
P/EPS 8.66 10.28 11.28 12.39 9.56 10.49 10.37 -11.27%
EY 11.55 9.73 8.86 8.07 10.46 9.54 9.64 12.74%
DY 3.48 2.25 2.19 1.72 2.37 1.73 1.89 49.94%
P/NAPS 0.84 1.21 1.28 1.65 1.23 1.44 1.36 -27.36%

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