[SWSCAP] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 17.19%
YoY- 2763.64%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 104,768 112,255 111,838 108,082 104,084 89,182 87,532 12.69%
PBT 2,728 3,671 3,741 3,228 2,080 915 1,517 47.72%
Tax 0 -291 0 0 0 -231 0 -
NP 2,728 3,380 3,741 3,228 2,080 684 1,517 47.72%
-
NP to SH 2,196 3,133 3,553 3,150 2,688 589 1,068 61.48%
-
Tax Rate 0.00% 7.93% 0.00% 0.00% 0.00% 25.25% 0.00% -
Total Cost 102,040 108,875 108,097 104,854 102,004 88,498 86,014 12.02%
-
Net Worth 61,156 59,863 59,248 58,402 57,208 56,956 57,290 4.43%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 61,156 59,863 59,248 58,402 57,208 56,956 57,290 4.43%
NOSH 127,674 126,400 126,303 127,016 126,792 127,391 127,142 0.27%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.60% 3.01% 3.35% 2.99% 2.00% 0.77% 1.73% -
ROE 3.59% 5.23% 6.00% 5.39% 4.70% 1.03% 1.86% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 82.06 88.81 88.55 85.09 82.09 70.01 68.85 12.37%
EPS 1.72 2.48 2.81 2.48 2.12 0.47 0.84 61.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4736 0.4691 0.4598 0.4512 0.4471 0.4506 4.14%
Adjusted Per Share Value based on latest NOSH - 127,042
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 34.66 37.14 37.00 35.76 34.43 29.50 28.96 12.68%
EPS 0.73 1.04 1.18 1.04 0.89 0.19 0.35 63.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.198 0.196 0.1932 0.1893 0.1884 0.1895 4.44%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.20 0.22 0.22 0.21 0.19 0.19 0.20 -
P/RPS 0.24 0.25 0.25 0.25 0.23 0.27 0.29 -11.82%
P/EPS 11.63 8.88 7.82 8.47 8.96 41.09 23.81 -37.89%
EY 8.60 11.27 12.79 11.81 11.16 2.43 4.20 61.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.46 0.42 0.42 0.44 -3.04%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 30/10/12 26/07/12 20/04/12 11/01/12 31/10/11 27/07/11 -
Price 0.21 0.22 0.22 0.19 0.19 0.25 0.21 -
P/RPS 0.26 0.25 0.25 0.22 0.23 0.36 0.31 -11.03%
P/EPS 12.21 8.88 7.82 7.66 8.96 54.07 25.00 -37.90%
EY 8.19 11.27 12.79 13.05 11.16 1.85 4.00 61.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.47 0.41 0.42 0.56 0.47 -4.29%

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