[SARAWAK] YoY Quarter Result on 31-Mar-2008 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -30.05%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 314,885 319,843 290,436 260,572 44,157 53,749 51,154 35.33%
PBT 69,556 82,835 63,019 68,449 27,709 41,761 28,553 15.98%
Tax -17,289 -16,672 -17,323 -16,507 -1,368 -6,210 -7,566 14.75%
NP 52,267 66,163 45,696 51,942 26,341 35,551 20,987 16.40%
-
NP to SH 52,316 65,976 45,747 51,940 26,341 35,551 20,987 16.42%
-
Tax Rate 24.86% 20.13% 27.49% 24.12% 4.94% 14.87% 26.50% -
Total Cost 262,618 253,680 244,740 208,630 17,816 18,198 30,167 43.38%
-
Net Worth 2,913,223 2,675,524 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 -0.23%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,913,223 2,675,524 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 -0.23%
NOSH 1,525,247 1,520,184 1,519,833 1,518,713 1,170,711 1,169,440 1,172,458 4.47%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.60% 20.69% 15.73% 19.93% 59.65% 66.14% 41.03% -
ROE 1.80% 2.47% 1.94% 2.43% 0.98% 1.24% 0.71% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.64 21.04 19.11 17.16 3.77 4.60 4.36 29.54%
EPS 3.43 4.34 3.01 3.42 2.25 3.04 1.79 11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.76 1.55 1.41 2.30 2.45 2.52 -4.51%
Adjusted Per Share Value based on latest NOSH - 1,520,184
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.61 20.94 19.01 17.06 2.89 3.52 3.35 35.32%
EPS 3.42 4.32 2.99 3.40 1.72 2.33 1.37 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.907 1.7514 1.5421 1.4017 1.7626 1.8755 1.9341 -0.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.71 2.11 2.05 1.20 1.39 1.07 0.86 -
P/RPS 8.28 10.03 10.73 6.99 36.85 23.28 19.71 -13.44%
P/EPS 49.85 48.62 68.11 35.09 61.78 35.20 48.04 0.61%
EY 2.01 2.06 1.47 2.85 1.62 2.84 2.08 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.20 1.32 0.85 0.60 0.44 0.34 17.59%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 23/05/08 22/05/07 25/05/06 20/05/05 21/05/04 30/05/03 -
Price 2.20 2.90 2.11 1.23 1.22 1.14 0.96 -
P/RPS 10.66 13.78 11.04 7.17 32.35 24.80 22.00 -11.36%
P/EPS 64.14 66.82 70.10 35.96 54.22 37.50 53.63 3.02%
EY 1.56 1.50 1.43 2.78 1.84 2.67 1.86 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.65 1.36 0.87 0.53 0.47 0.38 20.24%

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