[SARAWAK] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 555.54%
YoY- -28.58%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,177,813 680,082 220,800 265,060 173,755 157,499 142,103 -2.24%
PBT 264,466 180,315 75,610 101,999 121,885 118,568 138,276 -0.69%
Tax -6,679 -44,600 -37,678 -33,685 -26,230 -24,342 4,188 -
NP 257,787 135,715 37,932 68,314 95,655 94,226 142,464 -0.63%
-
NP to SH 255,785 131,691 37,932 68,314 95,655 94,226 142,464 -0.62%
-
Tax Rate 2.53% 24.73% 49.83% 33.02% 21.52% 20.53% -3.03% -
Total Cost 920,026 544,367 182,868 196,746 78,100 63,273 -361 -
-
Net Worth 2,306,941 1,855,508 2,690,801 2,988,005 2,916,311 2,841,460 2,773,801 0.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
Div 62,226 52,438 17,780 17,576 34,995 35,079 - -100.00%
Div Payout % 24.33% 39.82% 46.87% 25.73% 36.59% 37.23% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,306,941 1,855,508 2,690,801 2,988,005 2,916,311 2,841,460 2,773,801 0.19%
NOSH 1,517,725 1,344,571 1,185,374 1,171,766 1,166,524 1,169,325 1,165,462 -0.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 21.89% 19.96% 17.18% 25.77% 55.05% 59.83% 100.25% -
ROE 11.09% 7.10% 1.41% 2.29% 3.28% 3.32% 5.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 77.60 50.58 18.63 22.62 14.90 13.47 12.19 -1.96%
EPS 16.84 9.80 3.20 5.83 8.20 8.10 12.20 -0.34%
DPS 4.10 3.90 1.50 1.50 3.00 3.00 0.00 -100.00%
NAPS 1.52 1.38 2.27 2.55 2.50 2.43 2.38 0.48%
Adjusted Per Share Value based on latest NOSH - 1,169,555
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 77.10 44.52 14.45 17.35 11.37 10.31 9.30 -2.24%
EPS 16.74 8.62 2.48 4.47 6.26 6.17 9.33 -0.62%
DPS 4.07 3.43 1.16 1.15 2.29 2.30 0.00 -100.00%
NAPS 1.5101 1.2146 1.7614 1.9559 1.909 1.86 1.8157 0.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.64 1.25 1.41 1.02 0.00 0.00 0.00 -
P/RPS 2.11 2.47 7.57 4.51 0.00 0.00 0.00 -100.00%
P/EPS 9.73 12.76 44.06 17.50 0.00 0.00 0.00 -100.00%
EY 10.28 7.84 2.27 5.72 0.00 0.00 0.00 -100.00%
DY 2.50 3.12 1.06 1.47 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.91 0.62 0.40 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/07 27/02/06 27/04/05 25/02/04 19/02/02 16/02/01 29/02/00 -
Price 2.10 1.22 1.36 1.07 0.00 0.00 0.00 -
P/RPS 2.71 2.41 7.30 4.73 0.00 0.00 0.00 -100.00%
P/EPS 12.46 12.46 42.50 18.35 0.00 0.00 0.00 -100.00%
EY 8.03 8.03 2.35 5.45 0.00 0.00 0.00 -100.00%
DY 1.95 3.20 1.10 1.40 0.00 0.00 0.00 -100.00%
P/NAPS 1.38 0.88 0.60 0.42 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