[SARAWAK] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 132.65%
YoY- -44.47%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Revenue 1,319,208 1,177,813 680,082 220,800 201,052 265,060 173,755 40.17%
PBT 400,727 264,466 180,315 75,610 37,644 101,999 121,885 21.92%
Tax -63,316 -6,679 -44,600 -37,678 -27,595 -33,685 -26,230 15.81%
NP 337,411 257,787 135,715 37,932 10,049 68,314 95,655 23.36%
-
NP to SH 335,462 255,785 131,691 37,932 10,049 68,314 95,655 23.24%
-
Tax Rate 15.80% 2.53% 24.73% 49.83% 73.31% 33.02% 21.52% -
Total Cost 981,797 920,026 544,367 182,868 191,003 196,746 78,100 52.45%
-
Net Worth 2,597,706 2,306,941 1,855,508 2,690,801 2,914,825 2,988,005 2,916,311 -1.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Div 75,956 62,226 52,438 17,780 17,488 17,576 34,995 13.78%
Div Payout % 22.64% 24.33% 39.82% 46.87% 174.04% 25.73% 36.59% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Net Worth 2,597,706 2,306,941 1,855,508 2,690,801 2,914,825 2,988,005 2,916,311 -1.90%
NOSH 1,519,126 1,517,725 1,344,571 1,185,374 1,165,930 1,171,766 1,166,524 4.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
NP Margin 25.58% 21.89% 19.96% 17.18% 5.00% 25.77% 55.05% -
ROE 12.91% 11.09% 7.10% 1.41% 0.34% 2.29% 3.28% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
RPS 86.84 77.60 50.58 18.63 17.24 22.62 14.90 34.13%
EPS 22.09 16.84 9.80 3.20 0.86 5.83 8.20 17.94%
DPS 5.00 4.10 3.90 1.50 1.50 1.50 3.00 8.88%
NAPS 1.71 1.52 1.38 2.27 2.50 2.55 2.50 -6.13%
Adjusted Per Share Value based on latest NOSH - 1,167,553
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
RPS 86.35 77.10 44.52 14.45 13.16 17.35 11.37 40.17%
EPS 21.96 16.74 8.62 2.48 0.66 4.47 6.26 23.25%
DPS 4.97 4.07 3.43 1.16 1.14 1.15 2.29 13.77%
NAPS 1.7004 1.5101 1.2146 1.7614 1.908 1.9559 1.909 -1.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 - 31/12/03 - -
Price 2.40 1.64 1.25 1.41 0.00 1.02 0.00 -
P/RPS 2.76 2.11 2.47 7.57 0.00 4.51 0.00 -
P/EPS 10.87 9.73 12.76 44.06 0.00 17.50 0.00 -
EY 9.20 10.28 7.84 2.27 0.00 5.72 0.00 -
DY 2.08 2.50 3.12 1.06 0.00 1.47 0.00 -
P/NAPS 1.40 1.08 0.91 0.62 0.00 0.40 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Date 29/02/08 27/02/07 27/02/06 27/04/05 21/02/03 25/02/04 19/02/02 -
Price 2.11 2.10 1.22 1.36 0.95 1.07 0.00 -
P/RPS 2.43 2.71 2.41 7.30 5.51 4.73 0.00 -
P/EPS 9.56 12.46 12.46 42.50 110.22 18.35 0.00 -
EY 10.47 8.03 8.03 2.35 0.91 5.45 0.00 -
DY 2.37 1.95 3.20 1.10 1.58 1.40 0.00 -
P/NAPS 1.23 1.38 0.88 0.60 0.38 0.42 0.00 -

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