[SARAWAK] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.23%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,365,431 1,350,122 1,271,130 1,171,030 434,644 208,805 263,002 31.55%
PBT 260,898 333,568 335,251 283,784 259,758 -11,370 -30,288 -
Tax -69,710 -2,462 8,618 -78,703 -20,004 -46,922 -26,822 17.23%
NP 191,188 331,106 343,869 205,081 239,754 -58,292 -57,110 -
-
NP to SH 190,667 329,275 342,583 202,918 237,235 -58,292 -57,110 -
-
Tax Rate 26.72% 0.74% -2.57% 27.73% 7.70% - - -
Total Cost 1,174,243 1,019,016 927,261 965,949 194,890 267,097 320,112 24.16%
-
Net Worth 2,963,673 2,806,180 2,501,131 2,205,941 2,036,552 2,704,085 2,928,345 0.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 83,894 76,032 62,553 59,292 17,513 - - -
Div Payout % 44.00% 23.09% 18.26% 29.22% 7.38% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,963,673 2,806,180 2,501,131 2,205,941 2,036,552 2,704,085 2,928,345 0.19%
NOSH 1,527,666 1,525,098 1,515,837 1,521,338 1,519,815 1,170,599 1,171,338 4.52%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.00% 24.52% 27.05% 17.51% 55.16% -27.92% -21.71% -
ROE 6.43% 11.73% 13.70% 9.20% 11.65% -2.16% -1.95% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 89.38 88.53 83.86 76.97 28.60 17.84 22.45 25.86%
EPS 12.48 21.59 22.60 13.34 15.61 -4.98 -4.88 -
DPS 5.50 5.00 4.10 3.90 1.15 0.00 0.00 -
NAPS 1.94 1.84 1.65 1.45 1.34 2.31 2.50 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,525,098
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 89.38 88.38 83.21 76.65 28.45 13.67 17.22 31.55%
EPS 12.48 21.55 22.43 13.28 15.53 -3.82 -3.74 -
DPS 5.50 4.98 4.09 3.88 1.15 0.00 0.00 -
NAPS 1.94 1.8369 1.6372 1.444 1.3331 1.7701 1.9169 0.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.18 2.37 2.35 1.23 1.25 1.33 0.96 -
P/RPS 2.44 2.68 2.80 1.60 4.37 7.46 4.28 -8.93%
P/EPS 17.47 10.98 10.40 9.22 8.01 -26.71 -19.69 -
EY 5.73 9.11 9.62 10.84 12.49 -3.74 -5.08 -
DY 2.52 2.11 1.74 3.17 0.92 0.00 0.00 -
P/NAPS 1.12 1.29 1.42 0.85 0.93 0.58 0.38 19.72%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 24/11/08 29/11/07 17/11/06 25/11/05 25/11/04 14/11/03 -
Price 2.63 2.22 2.37 1.38 1.12 1.39 1.04 -
P/RPS 2.94 2.51 2.83 1.79 3.92 7.79 4.63 -7.28%
P/EPS 21.07 10.28 10.49 10.35 7.18 -27.91 -21.33 -
EY 4.75 9.73 9.54 9.67 13.94 -3.58 -4.69 -
DY 2.09 2.25 1.73 2.83 1.03 0.00 0.00 -
P/NAPS 1.36 1.21 1.44 0.95 0.84 0.60 0.42 21.61%

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