[SWSCAP] QoQ Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
11-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 356.37%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 112,255 111,838 108,082 104,084 89,182 87,532 87,540 17.94%
PBT 3,671 3,741 3,228 2,080 915 1,517 606 230.49%
Tax -291 0 0 0 -231 0 0 -
NP 3,380 3,741 3,228 2,080 684 1,517 606 212.87%
-
NP to SH 3,133 3,553 3,150 2,688 589 1,068 110 823.21%
-
Tax Rate 7.93% 0.00% 0.00% 0.00% 25.25% 0.00% 0.00% -
Total Cost 108,875 108,097 104,854 102,004 88,498 86,014 86,934 16.10%
-
Net Worth 59,863 59,248 58,402 57,208 56,956 57,290 61,050 -1.29%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 59,863 59,248 58,402 57,208 56,956 57,290 61,050 -1.29%
NOSH 126,400 126,303 127,016 126,792 127,391 127,142 137,500 -5.43%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 3.01% 3.35% 2.99% 2.00% 0.77% 1.73% 0.69% -
ROE 5.23% 6.00% 5.39% 4.70% 1.03% 1.86% 0.18% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 88.81 88.55 85.09 82.09 70.01 68.85 63.67 24.71%
EPS 2.48 2.81 2.48 2.12 0.47 0.84 0.08 876.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4736 0.4691 0.4598 0.4512 0.4471 0.4506 0.444 4.37%
Adjusted Per Share Value based on latest NOSH - 126,792
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 36.84 36.71 35.47 34.16 29.27 28.73 28.73 17.94%
EPS 1.03 1.17 1.03 0.88 0.19 0.35 0.04 763.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1945 0.1917 0.1878 0.1869 0.188 0.2004 -1.29%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.22 0.22 0.21 0.19 0.19 0.20 0.19 -
P/RPS 0.25 0.25 0.25 0.23 0.27 0.29 0.30 -11.39%
P/EPS 8.88 7.82 8.47 8.96 41.09 23.81 237.50 -88.70%
EY 11.27 12.79 11.81 11.16 2.43 4.20 0.42 787.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.46 0.42 0.42 0.44 0.43 4.57%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 26/07/12 20/04/12 11/01/12 31/10/11 27/07/11 25/04/11 -
Price 0.22 0.22 0.19 0.19 0.25 0.21 0.195 -
P/RPS 0.25 0.25 0.22 0.23 0.36 0.31 0.31 -13.30%
P/EPS 8.88 7.82 7.66 8.96 54.07 25.00 243.75 -88.89%
EY 11.27 12.79 13.05 11.16 1.85 4.00 0.41 801.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.41 0.42 0.56 0.47 0.44 2.99%

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