[SARAWAK] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.91%
YoY- -156.28%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,171,030 434,644 208,805 263,002 201,572 189,707 151,803 40.54%
PBT 283,784 259,758 -11,370 -30,288 127,796 112,478 141,423 12.30%
Tax -78,703 -20,004 -46,922 -26,822 -26,320 -25,895 -14,023 33.29%
NP 205,081 239,754 -58,292 -57,110 101,476 86,583 127,400 8.25%
-
NP to SH 202,918 237,235 -58,292 -57,110 101,476 86,583 127,400 8.06%
-
Tax Rate 27.73% 7.70% - - 20.60% 23.02% 9.92% -
Total Cost 965,949 194,890 267,097 320,112 100,096 103,124 24,403 84.55%
-
Net Worth 2,205,941 2,036,552 2,704,085 2,928,345 2,991,067 2,923,301 2,818,357 -3.99%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 59,292 17,513 - - - 34,255 - -
Div Payout % 29.22% 7.38% - - - 39.56% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,205,941 2,036,552 2,704,085 2,928,345 2,991,067 2,923,301 2,818,357 -3.99%
NOSH 1,521,338 1,519,815 1,170,599 1,171,338 1,168,385 1,169,320 1,150,350 4.76%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.51% 55.16% -27.92% -21.71% 50.34% 45.64% 83.92% -
ROE 9.20% 11.65% -2.16% -1.95% 3.39% 2.96% 4.52% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.97 28.60 17.84 22.45 17.25 16.22 13.20 34.14%
EPS 13.34 15.61 -4.98 -4.88 8.69 7.40 11.07 3.15%
DPS 3.90 1.15 0.00 0.00 0.00 2.93 0.00 -
NAPS 1.45 1.34 2.31 2.50 2.56 2.50 2.45 -8.36%
Adjusted Per Share Value based on latest NOSH - 1,171,338
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.65 28.45 13.67 17.22 13.19 12.42 9.94 40.53%
EPS 13.28 15.53 -3.82 -3.74 6.64 5.67 8.34 8.05%
DPS 3.88 1.15 0.00 0.00 0.00 2.24 0.00 -
NAPS 1.444 1.3331 1.7701 1.9169 1.9579 1.9136 1.8449 -3.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.23 1.25 1.33 0.96 0.00 0.00 0.00 -
P/RPS 1.60 4.37 7.46 4.28 0.00 0.00 0.00 -
P/EPS 9.22 8.01 -26.71 -19.69 0.00 0.00 0.00 -
EY 10.84 12.49 -3.74 -5.08 0.00 0.00 0.00 -
DY 3.17 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.58 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 25/11/05 25/11/04 14/11/03 03/12/02 19/11/01 21/11/00 -
Price 1.38 1.12 1.39 1.04 0.00 0.00 0.00 -
P/RPS 1.79 3.92 7.79 4.63 0.00 0.00 0.00 -
P/EPS 10.35 7.18 -27.91 -21.33 0.00 0.00 0.00 -
EY 9.67 13.94 -3.58 -4.69 0.00 0.00 0.00 -
DY 2.83 1.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.60 0.42 0.00 0.00 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