[SARAWAK] YoY 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- 185.83%
YoY- 166.21%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Revenue 364,334 316,256 309,473 64,035 49,982 52,040 45,290 41.52%
PBT 98,309 58,767 77,652 157,095 -62,172 70,115 28,636 22.81%
Tax -2,812 43,188 -28,403 -2,978 -5,359 -12,222 -4,733 -8.30%
NP 95,497 101,955 49,249 154,117 -67,531 57,893 23,903 25.95%
-
NP to SH 94,319 101,440 48,573 154,117 -67,531 57,893 23,903 25.69%
-
Tax Rate 2.86% -73.49% 36.58% 1.90% - 17.43% 16.53% -
Total Cost 268,837 214,301 260,224 -90,082 117,513 -5,853 21,387 52.45%
-
Net Worth 2,600,299 1,525,706 2,098,031 2,650,345 2,926,906 2,982,366 2,987,875 -2.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 31/12/01 CAGR
Div 76,032 62,553 59,292 17,513 - - 35,854 13.34%
Div Payout % 80.61% 61.67% 122.07% 11.36% - - 150.00% -
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 2,600,299 1,525,706 2,098,031 2,650,345 2,926,906 2,982,366 2,987,875 -2.28%
NOSH 1,520,643 1,525,706 1,520,312 1,167,553 1,170,762 1,169,555 1,195,150 4.09%
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 26.21% 32.24% 15.91% 240.68% -135.11% 111.25% 52.78% -
ROE 3.63% 6.65% 2.32% 5.81% -2.31% 1.94% 0.80% -
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 23.96 20.73 20.36 5.48 4.27 4.45 3.79 35.96%
EPS 6.21 6.68 3.20 13.20 -5.77 4.95 2.00 20.77%
DPS 5.00 4.10 3.90 1.50 0.00 0.00 3.00 8.88%
NAPS 1.71 1.00 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 23.85 20.70 20.26 4.19 3.27 3.41 2.96 41.56%
EPS 6.17 6.64 3.18 10.09 -4.42 3.79 1.56 25.74%
DPS 4.98 4.09 3.88 1.15 0.00 0.00 2.35 13.32%
NAPS 1.7021 0.9987 1.3734 1.7349 1.9159 1.9522 1.9558 -2.28%
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 10.02 7.91 6.14 25.71 0.00 22.92 0.00 -
P/EPS 38.69 24.67 39.12 10.68 0.00 20.61 0.00 -
EY 2.58 4.05 2.56 9.36 0.00 4.85 0.00 -
DY 2.08 2.50 3.12 1.06 0.00 0.00 0.00 -
P/NAPS 1.40 1.64 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 8.81 10.13 5.99 24.80 22.25 24.05 0.00 -
P/EPS 34.02 31.59 38.19 10.30 -16.47 21.62 0.00 -
EY 2.94 3.17 2.62 9.71 -6.07 4.63 0.00 -
DY 2.37 1.95 3.20 1.10 0.00 0.00 0.00 -
P/NAPS 1.23 2.10 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