[SARAWAK] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -13.67%
YoY- -3.39%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,347,164 1,354,523 1,234,864 1,152,132 205,880 264,921 206,806 36.62%
PBT 281,062 332,121 301,081 277,704 45,636 194,809 -36,157 -
Tax -54,137 -22,985 17,970 -77,391 -19,638 -40,265 -24,542 14.08%
NP 226,925 309,136 319,051 200,313 25,998 154,544 -60,699 -
-
NP to SH 225,812 307,079 317,863 197,256 24,685 154,544 -60,699 -
-
Tax Rate 19.26% 6.92% -5.97% 27.87% 43.03% 20.67% - -
Total Cost 1,120,239 1,045,387 915,813 951,819 179,882 110,377 267,505 26.93%
-
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%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 83,894 76,032 62,553 59,292 17,513 - - -
Div Payout % 37.15% 24.76% 19.68% 30.06% 70.95% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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%
NOSH 1,528,013 1,519,526 1,519,378 1,518,166 1,183,930 1,169,495 1,168,853 4.56%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.84% 22.82% 25.84% 17.39% 12.63% 58.34% -29.35% -
ROE 7.78% 11.35% 13.08% 9.15% 1.57% 5.37% -2.10% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 88.16 89.14 81.27 75.89 17.39 22.65 17.69 30.66%
EPS 14.78 20.21 20.92 12.99 2.09 13.21 -5.19 -
DPS 5.50 5.00 4.10 3.90 1.50 0.00 0.00 -
NAPS 1.90 1.78 1.60 1.42 1.33 2.46 2.47 -4.27%
Adjusted Per Share Value based on latest NOSH - 1,519,526
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 88.18 88.67 80.83 75.42 13.48 17.34 13.54 36.61%
EPS 14.78 20.10 20.81 12.91 1.62 10.12 -3.97 -
DPS 5.49 4.98 4.09 3.88 1.15 0.00 0.00 -
NAPS 1.9004 1.7705 1.5913 1.4112 1.0307 1.8832 1.8899 0.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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 2.36 3.34 2.61 1.63 7.19 5.47 5.03 -11.83%
P/EPS 14.07 14.75 10.13 9.54 59.95 9.38 -17.14 -
EY 7.10 6.78 9.87 10.48 1.67 10.66 -5.83 -
DY 2.64 1.68 1.93 3.15 1.20 0.00 0.00 -
P/NAPS 1.09 1.67 1.32 0.87 0.94 0.50 0.36 20.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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 2.48 2.56 2.67 1.63 7.42 5.74 5.65 -12.81%
P/EPS 14.82 11.28 10.37 9.54 61.87 9.84 -19.26 -
EY 6.75 8.86 9.64 10.48 1.62 10.17 -5.19 -
DY 2.51 2.19 1.89 3.15 1.16 0.00 0.00 -
P/NAPS 1.15 1.28 1.36 0.87 0.97 0.53 0.40 19.22%

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