[SARAWAK] YoY Cumulative 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- 57.27%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,012,338 985,788 954,874 861,557 370,609 156,765 213,020 29.63%
PBT 198,358 235,259 302,418 205,699 102,663 -81,485 31,884 35.57%
Tax -50,968 350 -60,504 -49,867 -16,197 -34,700 -21,463 15.48%
NP 147,390 235,609 241,914 155,832 86,466 -116,185 10,421 55.44%
-
NP to SH 147,347 234,956 241,143 154,345 83,118 -116,185 10,421 55.44%
-
Tax Rate 25.69% -0.15% 20.01% 24.24% 15.78% - 67.32% -
Total Cost 864,948 750,179 712,960 705,725 284,143 272,950 202,599 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 1,526,911 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 4.97% 8.39% 9.62% 7.01% 4.80% -4.30% 0.36% -
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 66.30 64.78 62.88 56.71 28.67 13.40 18.19 24.03%
EPS 9.65 15.44 15.88 10.16 6.43 -9.93 0.89 48.71%
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 66.27 64.53 62.51 56.40 24.26 10.26 13.94 29.64%
EPS 9.65 15.38 15.79 10.10 5.44 -7.61 0.68 55.53%
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 3.29 3.66 3.74 2.17 4.36 9.93 5.28 -7.57%
P/EPS 22.59 15.35 14.80 12.11 19.44 -13.39 107.87 -22.92%
EY 4.43 6.51 6.76 8.26 5.14 -7.47 0.93 29.68%
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 3.97 3.43 3.77 2.43 3.91 10.37 5.72 -5.89%
P/EPS 27.25 14.38 14.92 13.58 17.42 -14.00 116.85 -21.52%
EY 3.67 6.95 6.70 7.36 5.74 -7.14 0.86 27.33%
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