[SARAWAK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -52.01%
YoY- 63.97%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 350,715 332,448 336,849 300,583 281,685 52,921 109,037 21.47%
PBT 70,876 91,040 89,593 55,423 49,343 -164,779 41,400 9.36%
Tax -20,871 -5,298 -25,821 -16,469 -15,157 -14,791 -8,134 16.98%
NP 50,005 85,742 63,772 38,954 34,186 -179,570 33,266 7.02%
-
NP to SH 50,413 85,558 63,362 38,642 32,980 -179,570 33,266 7.16%
-
Tax Rate 29.45% 5.82% 28.82% 29.72% 30.72% - 19.65% -
Total Cost 300,710 246,706 273,077 261,629 247,499 232,491 75,771 25.80%
-
Net Worth 2,963,673 2,806,180 2,501,131 2,205,941 2,036,552 2,704,085 2,928,345 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 2,963,673 2,806,180 2,501,131 2,205,941 2,036,552 2,704,085 2,928,345 0.19%
NOSH 1,527,666 1,525,098 1,515,837 1,521,338 1,519,815 1,170,599 1,171,338 4.52%
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 14.26% 25.79% 18.93% 12.96% 12.14% -339.32% 30.51% -
ROE 1.70% 3.05% 2.53% 1.75% 1.62% -6.64% 1.14% -
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 22.96 21.80 22.22 19.76 18.53 4.52 9.31 16.21%
EPS 3.30 5.61 4.18 2.54 2.17 -15.34 2.84 2.53%
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 - 1,515,837
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.96 21.76 22.05 19.68 18.44 3.46 7.14 21.46%
EPS 3.30 5.60 4.15 2.53 2.16 -11.75 2.18 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.8369 1.6372 1.444 1.3331 1.7701 1.9169 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 9.50 10.87 10.58 6.23 6.74 29.42 10.31 -1.35%
P/EPS 66.06 42.25 56.22 48.43 57.60 -8.67 33.80 11.80%
EY 1.51 2.37 1.78 2.07 1.74 -11.53 2.96 -10.60%
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 11.46 10.18 10.67 6.98 6.04 30.75 11.17 0.42%
P/EPS 79.70 39.57 56.70 54.33 51.61 -9.06 36.62 13.82%
EY 1.25 2.53 1.76 1.84 1.94 -11.04 2.73 -12.19%
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