[SWSCAP] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -11.45%
YoY- -61.63%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 150,260 124,502 127,477 134,442 141,952 158,403 169,049 -7.54%
PBT 2,988 -3,736 2,744 6,096 7,960 4,576 8,468 -50.03%
Tax -2,100 -2,636 -2,597 -2,742 -3,844 -1,676 -2,606 -13.39%
NP 888 -6,372 146 3,354 4,116 2,900 5,861 -71.54%
-
NP to SH 888 -6,618 -181 2,862 3,232 2,604 5,522 -70.39%
-
Tax Rate 70.28% - 94.64% 44.98% 48.29% 36.63% 30.77% -
Total Cost 149,372 130,874 127,330 131,088 137,836 155,503 163,188 -5.72%
-
Net Worth 148,116 148,116 140,289 143,040 143,040 140,289 129,286 9.47%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 148,116 148,116 140,289 143,040 143,040 140,289 129,286 9.47%
NOSH 302,278 302,278 275,078 275,078 275,078 275,078 275,078 6.48%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.59% -5.12% 0.12% 2.49% 2.90% 1.83% 3.47% -
ROE 0.60% -4.47% -0.13% 2.00% 2.26% 1.86% 4.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 49.71 41.19 46.34 48.87 51.60 57.58 61.46 -13.17%
EPS 0.28 -2.19 -0.07 1.04 1.16 0.95 2.01 -73.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.51 0.52 0.52 0.51 0.47 2.81%
Adjusted Per Share Value based on latest NOSH - 275,078
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 49.71 41.19 42.17 44.48 46.96 52.40 55.93 -7.55%
EPS 0.28 -2.19 -0.06 0.95 1.07 0.86 1.83 -71.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.4641 0.4732 0.4732 0.4641 0.4277 9.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.225 0.285 0.36 0.245 0.23 0.295 0.215 -
P/RPS 0.45 0.69 0.78 0.50 0.45 0.51 0.35 18.22%
P/EPS 76.59 -13.02 -546.11 23.55 19.58 31.16 10.71 270.73%
EY 1.31 -7.68 -0.18 4.25 5.11 3.21 9.34 -72.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.71 0.47 0.44 0.58 0.46 0.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 28/02/24 28/11/23 28/08/23 29/05/23 27/02/23 30/11/22 -
Price 0.205 0.235 0.295 0.345 0.225 0.29 0.28 -
P/RPS 0.41 0.57 0.64 0.71 0.44 0.50 0.46 -7.37%
P/EPS 69.78 -10.73 -447.51 33.16 19.15 30.63 13.95 192.19%
EY 1.43 -9.32 -0.22 3.02 5.22 3.26 7.17 -65.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.58 0.66 0.43 0.57 0.60 -21.14%

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