[SARAWAK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[SARAWAK] SARAWAK ENERGY BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 94.31%

YoY- 53.65%

Quarter Report

SARAWAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	1,323,246	1,306,680	1,236,050	1,121,948	177,848	207,688	207,966	36.08%
YoY %	1.27%	5.71%	10.17%	530.85%	-14.37%	-0.13%	-	-
Horiz. %	636.28%	628.31%	594.35%	539.49%	85.52%	99.87%	100.00%	-
PBT	254,964	288,438	372,690	302,782	106,640	166,588	-19,032	-
YoY %	-11.61%	-22.61%	23.09%	183.93%	-35.99%	975.30%	-	-
Horiz. %	-1,339.66%	-1,515.54%	-1,958.23%	-1,590.91%	-560.32%	-875.30%	100.00%	-
Tax	-60,194	11,296	-16,406	-69,026	-2,080	-39,818	-26,658	14.52%
YoY %	-632.88%	168.85%	76.23%	-3,218.56%	94.78%	-49.37%	-	-
Horiz. %	225.80%	-42.37%	61.54%	258.93%	7.80%	149.37%	100.00%	-
NP	194,770	299,734	356,284	233,756	104,560	126,770	-45,690	-
YoY %	-35.02%	-15.87%	52.42%	123.56%	-17.52%	377.46%	-	-
Horiz. %	-426.29%	-656.02%	-779.79%	-511.61%	-228.85%	-277.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	193,868	298,796	355,562	231,406	100,276	126,770	-45,690	-
YoY %	-35.12%	-15.97%	53.65%	130.77%	-20.90%	377.46%	-	-
Horiz. %	-424.31%	-653.96%	-778.21%	-506.47%	-219.47%	-277.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	-3.92%	4.40%	22.80%	1.95%	23.90%	-	-
YoY %	702.30%	-189.09%	-80.70%	1,069.23%	-91.84%	0.00%	-	-
Horiz. %	98.79%	-16.40%	18.41%	95.40%	8.16%	100.00%	-	-
Total Cost	1,128,476	1,006,946	879,766	888,192	73,288	80,918	253,656	28.21%
YoY %	12.07%	14.46%	-0.95%	1,111.92%	-9.43%	-68.10%	-	-
Horiz. %	444.88%	396.97%	346.83%	350.16%	28.89%	31.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,900,387	2,705,274	2,431,193	2,156,145	1,565,341	2,876,883	2,893,699	0.03%
YoY %	7.21%	11.27%	12.76%	37.74%	-45.59%	-0.58%	-	-
Horiz. %	100.23%	93.49%	84.02%	74.51%	54.09%	99.42%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	2,900,387	2,705,274	2,431,193	2,156,145	1,565,341	2,876,883	2,893,699	0.03%
YoY %	7.21%	11.27%	12.76%	37.74%	-45.59%	-0.58%	-	-
Horiz. %	100.23%	93.49%	84.02%	74.51%	54.09%	99.42%	100.00%	-
NOSH	1,526,519	1,519,816	1,519,495	1,518,412	1,176,948	1,169,464	1,171,538	4.50%
YoY %	0.44%	0.02%	0.07%	29.01%	0.64%	-0.18%	-	-
Horiz. %	130.30%	129.73%	129.70%	129.61%	100.46%	99.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	14.72%	22.94%	28.82%	20.83%	58.79%	61.04%	-21.97%	-
YoY %	-35.83%	-20.40%	38.36%	-64.57%	-3.69%	377.83%	-	-
Horiz. %	-67.00%	-104.42%	-131.18%	-94.81%	-267.59%	-277.83%	100.00%	-
ROE	6.68%	11.04%	14.63%	10.73%	6.41%	4.41%	-1.58%	-
YoY %	-39.49%	-24.54%	36.35%	67.39%	45.35%	379.11%	-	-
Horiz. %	-422.78%	-698.73%	-925.95%	-679.11%	-405.70%	-279.11%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	86.68	85.98	81.35	73.89	15.11	17.76	17.75	30.22%
YoY %	0.81%	5.69%	10.10%	389.01%	-14.92%	0.06%	-	-
Horiz. %	488.34%	484.39%	458.31%	416.28%	85.13%	100.06%	100.00%	-
EPS	12.70	19.66	23.40	15.24	8.52	10.84	-3.90	-
YoY %	-35.40%	-15.98%	53.54%	78.87%	-21.40%	377.95%	-	-
Horiz. %	-325.64%	-504.10%	-600.00%	-390.77%	-218.46%	-277.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.90	1.78	1.60	1.42	1.33	2.46	2.47	-4.27%
YoY %	6.74%	11.25%	12.68%	6.77%	-45.93%	-0.40%	-	-
Horiz. %	76.92%	72.06%	64.78%	57.49%	53.85%	99.60%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,519,378
RPS	86.62	85.53	80.91	73.44	11.64	13.60	13.61	36.09%
YoY %	1.27%	5.71%	10.17%	530.93%	-14.41%	-0.07%	-	-
Horiz. %	636.44%	628.43%	594.49%	539.60%	85.53%	99.93%	100.00%	-
EPS	12.69	19.56	23.27	15.15	6.56	8.30	-2.99	-
YoY %	-35.12%	-15.94%	53.60%	130.95%	-20.96%	377.59%	-	-
Horiz. %	-424.41%	-654.18%	-778.26%	-506.69%	-219.40%	-277.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8986	1.7709	1.5914	1.4114	1.0247	1.8832	1.8942	0.03%
YoY %	7.21%	11.28%	12.75%	37.74%	-45.59%	-0.58%	-	-
Horiz. %	100.23%	93.49%	84.01%	74.51%	54.10%	99.42%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.08	2.98	2.12	1.24	1.25	1.24	0.89	-
P/RPS	2.40	3.47	2.61	1.68	8.27	6.98	5.01	-11.53%
YoY %	-30.84%	32.95%	55.36%	-79.69%	18.48%	39.32%	-	-
Horiz. %	47.90%	69.26%	52.10%	33.53%	165.07%	139.32%	100.00%	-
P/EPS	16.38	15.16	9.06	8.14	14.67	11.44	-22.82	-
YoY %	8.05%	67.33%	11.30%	-44.51%	28.23%	150.13%	-	-
Horiz. %	-71.78%	-66.43%	-39.70%	-35.67%	-64.29%	-50.13%	100.00%	-
EY	6.11	6.60	11.04	12.29	6.82	8.74	-4.38	-
YoY %	-7.42%	-40.22%	-10.17%	80.21%	-21.97%	299.54%	-	-
Horiz. %	-139.50%	-150.68%	-252.05%	-280.59%	-155.71%	-199.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.09	1.67	1.32	0.87	0.94	0.50	0.36	20.25%
YoY %	-34.73%	26.52%	51.72%	-7.45%	88.00%	38.89%	-	-
Horiz. %	302.78%	463.89%	366.67%	241.67%	261.11%	138.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	29/08/08	23/08/07	25/08/06	15/08/05	27/08/04	29/08/03	-
Price	2.19	2.28	2.17	1.24	1.29	1.30	1.00	-
P/RPS	2.53	2.65	2.67	1.68	8.54	7.32	5.63	-12.47%
YoY %	-4.53%	-0.75%	58.93%	-80.33%	16.67%	30.02%	-	-
Horiz. %	44.94%	47.07%	47.42%	29.84%	151.69%	130.02%	100.00%	-
P/EPS	17.24	11.60	9.27	8.14	15.14	11.99	-25.64	-
YoY %	48.62%	25.13%	13.88%	-46.24%	26.27%	146.76%	-	-
Horiz. %	-67.24%	-45.24%	-36.15%	-31.75%	-59.05%	-46.76%	100.00%	-
EY	5.80	8.62	10.78	12.29	6.60	8.34	-3.90	-
YoY %	-32.71%	-20.04%	-12.29%	86.21%	-20.86%	313.85%	-	-
Horiz. %	-148.72%	-221.03%	-276.41%	-315.13%	-169.23%	-213.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.15	1.28	1.36	0.87	0.97	0.53	0.40	19.22%
YoY %	-10.16%	-5.88%	56.32%	-10.31%	83.02%	32.50%	-	-
Horiz. %	287.50%	320.00%	340.00%	217.50%	242.50%	132.50%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos