[SARAWAK] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.46%
YoY- -97.49%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 896,497 211,208 267,655 204,211 204,372 165,918 104,250 43.11%
PBT 221,055 61,558 115,207 29,986 130,072 110,769 100,459 14.04%
Tax -60,568 -32,836 -32,329 -27,419 -27,711 -22,879 3,194 -
NP 160,487 28,722 82,878 2,567 102,361 87,890 103,653 7.55%
-
NP to SH 157,290 28,722 82,878 2,567 102,361 87,890 103,653 7.19%
-
Tax Rate 27.40% 53.34% 28.06% 91.44% 21.30% 20.65% -3.18% -
Total Cost 736,010 182,486 184,777 201,644 102,011 78,028 597 227.27%
-
Net Worth 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 2,852,954 -4.66%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 59,292 17,513 - - - 34,255 - -
Div Payout % 37.70% 60.98% - - - 38.98% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 2,852,954 -4.66%
NOSH 1,518,713 1,170,711 1,169,440 1,172,458 1,186,208 1,168,978 1,188,730 4.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.90% 13.60% 30.96% 1.26% 50.09% 52.97% 99.43% -
ROE 7.35% 1.07% 2.89% 0.09% 3.42% 3.07% 3.63% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.03 18.04 22.89 17.42 17.23 14.19 8.77 37.38%
EPS 10.36 2.45 7.09 0.22 8.63 7.52 8.72 2.91%
DPS 3.90 1.50 0.00 0.00 0.00 2.93 0.00 -
NAPS 1.41 2.30 2.45 2.52 2.52 2.45 2.40 -8.47%
Adjusted Per Share Value based on latest NOSH - 1,172,458
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.68 13.83 17.52 13.37 13.38 10.86 6.82 43.12%
EPS 10.30 1.88 5.43 0.17 6.70 5.75 6.79 7.18%
DPS 3.88 1.15 0.00 0.00 0.00 2.24 0.00 -
NAPS 1.4017 1.7626 1.8755 1.9341 1.9567 1.8748 1.8675 -4.66%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.20 1.39 1.07 0.86 0.00 0.00 0.00 -
P/RPS 2.03 7.70 4.68 4.94 0.00 0.00 0.00 -
P/EPS 11.59 56.66 15.10 392.80 0.00 0.00 0.00 -
EY 8.63 1.77 6.62 0.25 0.00 0.00 0.00 -
DY 3.25 1.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.60 0.44 0.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 20/05/05 21/05/04 30/05/03 24/05/02 28/05/01 - -
Price 1.23 1.22 1.14 0.96 0.00 0.00 0.00 -
P/RPS 2.08 6.76 4.98 5.51 0.00 0.00 0.00 -
P/EPS 11.88 49.73 16.09 438.47 0.00 0.00 0.00 -
EY 8.42 2.01 6.22 0.23 0.00 0.00 0.00 -
DY 3.17 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.47 0.38 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