[SARAWAK] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[SARAWAK] SARAWAK ENERGY BERHAD

Announcement Date

25-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 22.76%

YoY- 167.95%

Quarter Report

SARAWAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	346,738	333,497	327,589	300,402	44,767	50,095	52,829	36.79%
YoY %	3.97%	1.80%	9.05%	571.03%	-10.64%	-5.18%	-	-
Horiz. %	656.34%	631.28%	620.09%	568.63%	84.74%	94.82%	100.00%	-
PBT	57,926	61,384	123,872	82,260	25,611	41,533	-38,069	-
YoY %	-5.63%	-50.45%	50.59%	221.19%	-38.34%	209.10%	-	-
Horiz. %	-152.16%	-161.24%	-325.39%	-216.08%	-67.28%	-109.10%	100.00%	-
Tax	-12,808	22,320	8,574	-17,324	-501	-13,699	-5,763	14.22%
YoY %	-157.38%	160.32%	149.49%	-3,357.88%	96.34%	-137.71%	-	-
Horiz. %	222.25%	-387.30%	-148.78%	300.61%	8.69%	237.71%	100.00%	-
NP	45,118	83,704	132,446	64,936	25,110	27,834	-43,832	-
YoY %	-46.10%	-36.80%	103.96%	158.61%	-9.79%	163.50%	-	-
Horiz. %	-102.93%	-190.97%	-302.17%	-148.15%	-57.29%	-63.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,618	83,422	132,034	63,763	23,797	27,834	-43,832	-
YoY %	-46.52%	-36.82%	107.07%	167.95%	-14.50%	163.50%	-	-
Horiz. %	-101.79%	-190.32%	-301.23%	-145.47%	-54.29%	-63.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.11%	-36.36%	-6.92%	21.06%	1.96%	32.98%	-	-
YoY %	160.81%	-425.43%	-132.86%	974.49%	-94.06%	0.00%	-	-
Horiz. %	67.04%	-110.25%	-20.98%	63.86%	5.94%	100.00%	-	-
Total Cost	301,620	249,793	195,143	235,466	19,657	22,261	96,661	20.86%
YoY %	20.75%	28.01%	-17.12%	1,097.87%	-11.70%	-76.97%	-	-
Horiz. %	312.04%	258.42%	201.88%	243.60%	20.34%	23.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,903,225	2,704,757	2,431,005	2,155,796	1,574,627	2,876,959	2,887,067	0.09%
YoY %	7.34%	11.26%	12.77%	36.91%	-45.27%	-0.35%	-	-
Horiz. %	100.56%	93.69%	84.20%	74.67%	54.54%	99.65%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	2,903,225	2,704,757	2,431,005	2,155,796	1,574,627	2,876,959	2,887,067	0.09%
YoY %	7.34%	11.26%	12.77%	36.91%	-45.27%	-0.35%	-	-
Horiz. %	100.56%	93.69%	84.20%	74.67%	54.54%	99.65%	100.00%	-
NOSH	1,528,013	1,519,526	1,519,378	1,518,166	1,183,930	1,169,495	1,168,853	4.56%
YoY %	0.56%	0.01%	0.08%	28.23%	1.23%	0.05%	-	-
Horiz. %	130.73%	130.00%	129.99%	129.89%	101.29%	100.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	13.01%	25.10%	40.43%	21.62%	56.09%	55.56%	-82.97%	-
YoY %	-48.17%	-37.92%	87.00%	-61.45%	0.95%	166.96%	-	-
Horiz. %	-15.68%	-30.25%	-48.73%	-26.06%	-67.60%	-66.96%	100.00%	-
ROE	1.54%	3.08%	5.43%	2.96%	1.51%	0.97%	-1.52%	-
YoY %	-50.00%	-43.28%	83.45%	96.03%	55.67%	163.82%	-	-
Horiz. %	-101.32%	-202.63%	-357.24%	-194.74%	-99.34%	-63.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	22.69	21.95	21.56	19.79	3.78	4.28	4.52	30.82%
YoY %	3.37%	1.81%	8.94%	423.54%	-11.68%	-5.31%	-	-
Horiz. %	501.99%	485.62%	476.99%	437.83%	83.63%	94.69%	100.00%	-
EPS	2.92	5.49	8.69	4.20	2.01	2.38	-3.75	-
YoY %	-46.81%	-36.82%	106.90%	108.96%	-15.55%	163.47%	-	-
Horiz. %	-77.87%	-146.40%	-231.73%	-112.00%	-53.60%	-63.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.90	1.78	1.60	1.42	1.33	2.46	2.47	-4.27%
YoY %	6.74%	11.25%	12.68%	6.77%	-45.93%	-0.40%	-	-
Horiz. %	76.92%	72.06%	64.78%	57.49%	53.85%	99.60%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,518,166
RPS	22.70	21.83	21.44	19.66	2.93	3.28	3.46	36.78%
YoY %	3.99%	1.82%	9.05%	570.99%	-10.67%	-5.20%	-	-
Horiz. %	656.07%	630.92%	619.65%	568.21%	84.68%	94.80%	100.00%	-
EPS	2.92	5.46	8.64	4.17	1.56	1.82	-2.87	-
YoY %	-46.52%	-36.81%	107.19%	167.31%	-14.29%	163.41%	-	-
Horiz. %	-101.74%	-190.24%	-301.05%	-145.30%	-54.36%	-63.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9004	1.7705	1.5913	1.4112	1.0307	1.8832	1.8899	0.09%
YoY %	7.34%	11.26%	12.76%	36.92%	-45.27%	-0.35%	-	-
Horiz. %	100.56%	93.68%	84.20%	74.67%	54.54%	99.65%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.08	2.98	2.12	1.24	1.25	1.24	0.89	-
P/RPS	9.17	13.58	9.83	6.27	33.06	28.95	19.69	-11.94%
YoY %	-32.47%	38.15%	56.78%	-81.03%	14.20%	47.03%	-	-
Horiz. %	46.57%	68.97%	49.92%	31.84%	167.90%	147.03%	100.00%	-
P/EPS	71.23	54.28	24.40	29.52	62.19	52.10	-23.73	-
YoY %	31.23%	122.46%	-17.34%	-52.53%	19.37%	319.55%	-	-
Horiz. %	-300.17%	-228.74%	-102.82%	-124.40%	-262.07%	-219.55%	100.00%	-
EY	1.40	1.84	4.10	3.39	1.61	1.92	-4.21	-
YoY %	-23.91%	-55.12%	20.94%	110.56%	-16.15%	145.61%	-	-
Horiz. %	-33.25%	-43.71%	-97.39%	-80.52%	-38.24%	-45.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.09	1.67	1.32	0.87	0.94	0.50	0.36	20.25%
YoY %	-34.73%	26.52%	51.72%	-7.45%	88.00%	38.89%	-	-
Horiz. %	302.78%	463.89%	366.67%	241.67%	261.11%	138.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	29/08/08	23/08/07	25/08/06	15/08/05	27/08/04	29/08/03	-
Price	2.19	2.28	2.17	1.24	1.29	1.30	1.00	-
P/RPS	9.65	10.39	10.06	6.27	34.12	30.35	22.13	-12.90%
YoY %	-7.12%	3.28%	60.45%	-81.62%	12.42%	37.14%	-	-
Horiz. %	43.61%	46.95%	45.46%	28.33%	154.18%	137.14%	100.00%	-
P/EPS	75.00	41.53	24.97	29.52	64.18	54.62	-26.67	-
YoY %	80.59%	66.32%	-15.41%	-54.00%	17.50%	304.80%	-	-
Horiz. %	-281.21%	-155.72%	-93.63%	-110.69%	-240.64%	-204.80%	100.00%	-
EY	1.33	2.41	4.00	3.39	1.56	1.83	-3.75	-
YoY %	-44.81%	-39.75%	17.99%	117.31%	-14.75%	148.80%	-	-
Horiz. %	-35.47%	-64.27%	-106.67%	-90.40%	-41.60%	-48.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.15	1.28	1.36	0.87	0.97	0.53	0.40	19.22%
YoY %	-10.16%	-5.88%	56.32%	-10.31%	83.02%	32.50%	-	-
Horiz. %	287.50%	320.00%	340.00%	217.50%	242.50%	132.50%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos