[SARAWAK] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -137.72%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,271,130 1,171,030 434,644 208,805 263,002 201,572 189,707 37.28%
PBT 335,251 283,784 259,758 -11,370 -30,288 127,796 112,478 19.95%
Tax 8,618 -78,703 -20,004 -46,922 -26,822 -26,320 -25,895 -
NP 343,869 205,081 239,754 -58,292 -57,110 101,476 86,583 25.82%
-
NP to SH 342,583 202,918 237,235 -58,292 -57,110 101,476 86,583 25.75%
-
Tax Rate -2.57% 27.73% 7.70% - - 20.60% 23.02% -
Total Cost 927,261 965,949 194,890 267,097 320,112 100,096 103,124 44.17%
-
Net Worth 2,501,131 2,205,941 2,036,552 2,704,085 2,928,345 2,991,067 2,923,301 -2.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 62,553 59,292 17,513 - - - 34,255 10.55%
Div Payout % 18.26% 29.22% 7.38% - - - 39.56% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,501,131 2,205,941 2,036,552 2,704,085 2,928,345 2,991,067 2,923,301 -2.56%
NOSH 1,515,837 1,521,338 1,519,815 1,170,599 1,171,338 1,168,385 1,169,320 4.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 27.05% 17.51% 55.16% -27.92% -21.71% 50.34% 45.64% -
ROE 13.70% 9.20% 11.65% -2.16% -1.95% 3.39% 2.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 83.86 76.97 28.60 17.84 22.45 17.25 16.22 31.48%
EPS 22.60 13.34 15.61 -4.98 -4.88 8.69 7.40 20.44%
DPS 4.10 3.90 1.15 0.00 0.00 0.00 2.93 5.75%
NAPS 1.65 1.45 1.34 2.31 2.50 2.56 2.50 -6.68%
Adjusted Per Share Value based on latest NOSH - 1,170,599
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 83.21 76.65 28.45 13.67 17.22 13.19 12.42 37.28%
EPS 22.43 13.28 15.53 -3.82 -3.74 6.64 5.67 25.74%
DPS 4.09 3.88 1.15 0.00 0.00 0.00 2.24 10.55%
NAPS 1.6372 1.444 1.3331 1.7701 1.9169 1.9579 1.9136 -2.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.35 1.23 1.25 1.33 0.96 0.00 0.00 -
P/RPS 2.80 1.60 4.37 7.46 4.28 0.00 0.00 -
P/EPS 10.40 9.22 8.01 -26.71 -19.69 0.00 0.00 -
EY 9.62 10.84 12.49 -3.74 -5.08 0.00 0.00 -
DY 1.74 3.17 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.85 0.93 0.58 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 17/11/06 25/11/05 25/11/04 14/11/03 03/12/02 19/11/01 -
Price 2.37 1.38 1.12 1.39 1.04 0.00 0.00 -
P/RPS 2.83 1.79 3.92 7.79 4.63 0.00 0.00 -
P/EPS 10.49 10.35 7.18 -27.91 -21.33 0.00 0.00 -
EY 9.54 9.67 13.94 -3.58 -4.69 0.00 0.00 -
DY 1.73 2.83 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.95 0.84 0.60 0.42 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