[SARAWAK] YoY Annual (Unaudited) Result on 31-Dec-2000 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
16-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
Revenue 680,082 220,800 265,060 157,500 142,103 -1.65%
PBT 180,315 75,610 101,999 119,502 138,276 -0.28%
Tax -44,600 -37,678 -33,685 -22,448 4,188 -
NP 135,715 37,932 68,314 97,054 142,464 0.05%
-
NP to SH 131,691 37,932 68,314 97,054 142,464 0.08%
-
Tax Rate 24.73% 49.83% 33.02% 18.78% -3.03% -
Total Cost 544,367 182,868 196,746 60,446 -361 -
-
Net Worth 1,855,508 2,690,801 2,988,005 2,841,460 2,773,801 0.42%
Dividend
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
Div 52,438 17,780 17,576 - - -100.00%
Div Payout % 39.82% 46.87% 25.73% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
Net Worth 1,855,508 2,690,801 2,988,005 2,841,460 2,773,801 0.42%
NOSH 1,344,571 1,185,374 1,171,766 1,169,325 1,165,462 -0.15%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
NP Margin 19.96% 17.18% 25.77% 61.62% 100.25% -
ROE 7.10% 1.41% 2.29% 3.42% 5.14% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
RPS 50.58 18.63 22.62 13.47 12.19 -1.50%
EPS 9.80 3.20 5.83 8.30 12.20 0.23%
DPS 3.90 1.50 1.50 0.00 0.00 -100.00%
NAPS 1.38 2.27 2.55 2.43 2.38 0.58%
Adjusted Per Share Value based on latest NOSH - 1,141,846
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
RPS 44.52 14.45 17.35 10.31 9.30 -1.65%
EPS 8.62 2.48 4.47 6.35 9.33 0.08%
DPS 3.43 1.16 1.15 0.00 0.00 -100.00%
NAPS 1.2146 1.7614 1.9559 1.86 1.8157 0.42%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - -
Price 1.25 1.41 1.02 0.00 0.00 -
P/RPS 2.47 7.57 4.51 0.00 0.00 -100.00%
P/EPS 12.76 44.06 17.50 0.00 0.00 -100.00%
EY 7.84 2.27 5.72 0.00 0.00 -100.00%
DY 3.12 1.06 1.47 0.00 0.00 -100.00%
P/NAPS 0.91 0.62 0.40 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/00 31/12/99 CAGR
Date 27/02/06 27/04/05 25/02/04 16/02/01 29/02/00 -
Price 1.22 1.36 1.07 0.00 0.00 -
P/RPS 2.41 7.30 4.73 0.00 0.00 -100.00%
P/EPS 12.46 42.50 18.35 0.00 0.00 -100.00%
EY 8.03 2.35 5.45 0.00 0.00 -100.00%
DY 3.20 1.10 1.40 0.00 0.00 -100.00%
P/NAPS 0.88 0.60 0.42 0.00 0.00 -100.00%

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