[SARAWAK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.85%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,349,784 1,314,384 1,273,165 1,148,742 494,145 209,020 284,026 29.63%
PBT 264,477 313,678 403,224 274,265 136,884 -108,646 42,512 35.57%
Tax -67,957 466 -80,672 -66,489 -21,596 -46,266 -28,617 15.49%
NP 196,520 314,145 322,552 207,776 115,288 -154,913 13,894 55.44%
-
NP to SH 196,462 313,274 321,524 205,793 110,824 -154,913 13,894 55.44%
-
Tax Rate 25.69% -0.15% 20.01% 24.24% 15.78% - 67.32% -
Total Cost 1,153,264 1,000,238 950,613 940,966 378,857 363,933 270,132 27.33%
-
Net Worth 2,962,209 2,799,993 2,505,578 2,202,758 1,732,163 2,702,792 2,927,247 0.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,962,209 2,799,993 2,505,578 2,202,758 1,732,163 2,702,792 2,927,247 0.19%
NOSH 1,526,912 1,521,735 1,518,532 1,519,143 1,292,659 1,170,040 1,170,898 4.51%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.56% 23.90% 25.33% 18.09% 23.33% -74.11% 4.89% -
ROE 6.63% 11.19% 12.83% 9.34% 6.40% -5.73% 0.47% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 88.40 86.37 83.84 75.62 38.23 17.86 24.26 24.02%
EPS 12.87 20.59 21.17 13.55 8.57 -13.24 1.19 48.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.84 1.65 1.45 1.34 2.31 2.50 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,525,098
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 88.36 86.04 83.34 75.20 32.35 13.68 18.59 29.63%
EPS 12.86 20.51 21.05 13.47 7.25 -10.14 0.91 55.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.939 1.8329 1.6401 1.4419 1.1339 1.7692 1.9162 0.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.18 2.37 2.35 1.23 1.25 1.33 0.96 -
P/RPS 2.47 2.74 2.80 1.63 3.27 7.44 3.96 -7.55%
P/EPS 16.94 11.51 11.10 9.08 14.58 -10.05 80.90 -22.92%
EY 5.90 8.69 9.01 11.01 6.86 -9.95 1.24 29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.29 1.42 0.85 0.93 0.58 0.38 19.72%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 24/11/08 29/11/07 17/11/06 25/11/05 25/11/04 14/11/03 -
Price 2.63 2.22 2.37 1.38 1.12 1.39 1.04 -
P/RPS 2.98 2.57 2.83 1.82 2.93 7.78 4.29 -5.88%
P/EPS 20.44 10.78 11.19 10.19 13.06 -10.50 87.64 -21.52%
EY 4.89 9.27 8.93 9.82 7.65 -9.53 1.14 27.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.21 1.44 0.95 0.84 0.60 0.42 21.61%

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