[SWSCAP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1313.73%
YoY- 219.03%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 169,049 188,298 188,308 159,744 138,376 162,018 178,848 -3.68%
PBT 8,468 10,578 11,456 4,563 1,812 11,372 18,588 -40.76%
Tax -2,606 -2,896 -2,856 -1,632 -1,512 -2,046 -2,028 18.17%
NP 5,861 7,682 8,600 2,931 300 9,326 16,560 -49.93%
-
NP to SH 5,522 7,458 8,388 2,884 204 9,056 16,272 -51.31%
-
Tax Rate 30.77% 27.38% 24.93% 35.77% 83.44% 17.99% 10.91% -
Total Cost 163,188 180,616 179,708 156,813 138,076 152,692 162,288 0.36%
-
Net Worth 129,286 122,139 112,136 110,020 105,789 110,020 110,507 11.01%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 129,286 122,139 112,136 110,020 105,789 110,020 110,507 11.01%
NOSH 275,078 244,278 211,578 211,578 211,578 211,578 211,578 19.10%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.47% 4.08% 4.57% 1.83% 0.22% 5.76% 9.26% -
ROE 4.27% 6.11% 7.48% 2.62% 0.19% 8.23% 14.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 61.46 77.08 89.00 75.50 65.40 76.58 84.53 -19.12%
EPS 2.01 3.06 3.96 1.36 0.09 4.28 7.68 -59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.53 0.52 0.50 0.52 0.5223 -6.78%
Adjusted Per Share Value based on latest NOSH - 211,578
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 55.93 62.29 62.30 52.85 45.78 53.60 59.17 -3.68%
EPS 1.83 2.47 2.77 0.95 0.07 3.00 5.38 -51.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4277 0.4041 0.371 0.364 0.35 0.364 0.3656 11.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.215 0.24 0.345 0.40 0.455 0.475 0.58 -
P/RPS 0.35 0.31 0.39 0.53 0.70 0.62 0.69 -36.37%
P/EPS 10.71 7.86 8.70 29.35 471.90 11.10 7.54 26.33%
EY 9.34 12.72 11.49 3.41 0.21 9.01 13.26 -20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.65 0.77 0.91 0.91 1.11 -44.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 28/09/21 28/05/21 -
Price 0.28 0.30 0.345 0.40 0.45 0.46 0.495 -
P/RPS 0.46 0.39 0.39 0.53 0.69 0.60 0.59 -15.27%
P/EPS 13.95 9.83 8.70 29.35 466.72 10.75 6.44 67.33%
EY 7.17 10.18 11.49 3.41 0.21 9.30 15.54 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.65 0.77 0.90 0.88 0.95 -26.36%

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