[SARAWAK] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
19-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 33.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 220,800 265,060 201,052 173,755 157,499 142,103 -0.46%
PBT 75,610 101,999 37,644 121,885 118,568 138,276 0.63%
Tax -37,678 -33,685 -27,595 -26,230 -24,342 4,188 -
NP 37,932 68,314 10,049 95,655 94,226 142,464 1.40%
-
NP to SH 37,932 68,314 10,049 95,655 94,226 142,464 1.40%
-
Tax Rate 49.83% 33.02% 73.31% 21.52% 20.53% -3.03% -
Total Cost 182,868 196,746 191,003 78,100 63,273 -361 -
-
Net Worth 2,690,801 2,988,005 2,914,825 2,916,311 2,841,460 2,773,801 0.03%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 17,780 17,576 17,488 34,995 35,079 - -100.00%
Div Payout % 46.87% 25.73% 174.04% 36.59% 37.23% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,690,801 2,988,005 2,914,825 2,916,311 2,841,460 2,773,801 0.03%
NOSH 1,185,374 1,171,766 1,165,930 1,166,524 1,169,325 1,165,462 -0.01%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.18% 25.77% 5.00% 55.05% 59.83% 100.25% -
ROE 1.41% 2.29% 0.34% 3.28% 3.32% 5.14% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 18.63 22.62 17.24 14.90 13.47 12.19 -0.44%
EPS 3.20 5.83 0.86 8.20 8.10 12.20 1.41%
DPS 1.50 1.50 1.50 3.00 3.00 0.00 -100.00%
NAPS 2.27 2.55 2.50 2.50 2.43 2.38 0.04%
Adjusted Per Share Value based on latest NOSH - 1,195,150
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.45 17.35 13.16 11.37 10.31 9.30 -0.46%
EPS 2.48 4.47 0.66 6.26 6.17 9.33 1.40%
DPS 1.16 1.15 1.14 2.29 2.30 0.00 -100.00%
NAPS 1.7614 1.9559 1.908 1.909 1.86 1.8157 0.03%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 - - - - -
Price 1.41 1.02 0.00 0.00 0.00 0.00 -
P/RPS 7.57 4.51 0.00 0.00 0.00 0.00 -100.00%
P/EPS 44.06 17.50 0.00 0.00 0.00 0.00 -100.00%
EY 2.27 5.72 0.00 0.00 0.00 0.00 -100.00%
DY 1.06 1.47 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.62 0.40 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/04/05 25/02/04 21/02/03 19/02/02 16/02/01 29/02/00 -
Price 1.36 1.07 0.95 0.00 0.00 0.00 -
P/RPS 7.30 4.73 5.51 0.00 0.00 0.00 -100.00%
P/EPS 42.50 18.35 110.22 0.00 0.00 0.00 -100.00%
EY 2.35 5.45 0.91 0.00 0.00 0.00 -100.00%
DY 1.10 1.40 1.58 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.42 0.38 0.00 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