[SARAWAK] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -44.49%
YoY- 247.18%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
Revenue 1,338,881 1,319,208 1,177,813 680,082 220,800 201,052 265,060 38.20%
PBT 297,799 374,793 264,899 180,315 75,610 37,644 101,999 23.86%
Tax -18,392 -37,382 -7,112 -45,429 -37,678 -27,595 -33,685 -11.38%
NP 279,407 337,411 257,787 134,886 37,932 10,049 68,314 32.49%
-
NP to SH 278,276 335,462 255,785 131,691 37,932 10,049 68,314 32.39%
-
Tax Rate 6.18% 9.97% 2.68% 25.19% 49.83% 73.31% 33.02% -
Total Cost 1,059,474 981,797 920,026 545,196 182,868 191,003 196,746 39.98%
-
Net Worth 2,867,662 2,600,299 1,525,706 2,098,031 2,650,345 2,926,906 2,982,366 -0.78%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
Div 83,894 76,032 62,553 59,292 17,513 - - -
Div Payout % 30.15% 22.66% 24.46% 45.02% 46.17% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
Net Worth 2,867,662 2,600,299 1,525,706 2,098,031 2,650,345 2,926,906 2,982,366 -0.78%
NOSH 1,525,352 1,520,643 1,525,706 1,520,312 1,167,553 1,170,762 1,169,555 5.44%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
NP Margin 20.87% 25.58% 21.89% 19.83% 17.18% 5.00% 25.77% -
ROE 9.70% 12.90% 16.77% 6.28% 1.43% 0.34% 2.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
RPS 87.78 86.75 77.20 44.73 18.91 17.17 22.66 31.06%
EPS 18.24 22.06 16.77 8.66 3.25 0.86 5.84 25.54%
DPS 5.50 5.00 4.10 3.90 1.50 0.00 0.00 -
NAPS 1.88 1.71 1.00 1.38 2.27 2.50 2.55 -5.90%
Adjusted Per Share Value based on latest NOSH - 1,520,312
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
RPS 87.64 86.35 77.10 44.52 14.45 13.16 17.35 38.20%
EPS 18.22 21.96 16.74 8.62 2.48 0.66 4.47 32.40%
DPS 5.49 4.98 4.09 3.88 1.15 0.00 0.00 -
NAPS 1.8772 1.7021 0.9987 1.3734 1.7349 1.9159 1.9522 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - 31/12/03 -
Price 2.32 2.40 1.64 1.25 1.41 0.00 1.02 -
P/RPS 2.64 2.77 2.12 2.79 7.46 0.00 4.50 -10.10%
P/EPS 12.72 10.88 9.78 14.43 43.40 0.00 17.46 -6.13%
EY 7.86 9.19 10.22 6.93 2.30 0.00 5.73 6.51%
DY 2.37 2.08 2.50 3.12 1.06 0.00 0.00 -
P/NAPS 1.23 1.40 1.64 0.91 0.62 0.00 0.40 25.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 CAGR
Date 27/02/09 29/02/08 27/02/07 27/02/06 27/04/05 21/02/03 25/02/04 -
Price 1.58 2.11 2.10 1.22 1.36 0.95 1.07 -
P/RPS 1.80 2.43 2.72 2.73 7.19 5.53 4.72 -17.51%
P/EPS 8.66 9.56 12.53 14.08 41.86 110.68 18.32 -13.90%
EY 11.55 10.46 7.98 7.10 2.39 0.90 5.46 16.14%
DY 3.48 2.37 1.95 3.20 1.10 0.00 0.00 -
P/NAPS 0.84 1.23 2.10 0.88 0.60 0.38 0.42 14.85%

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