[SWSCAP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 190.85%
YoY- -48.45%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,403 169,049 188,298 188,308 159,744 138,376 162,018 -1.48%
PBT 4,576 8,468 10,578 11,456 4,563 1,812 11,372 -45.40%
Tax -1,676 -2,606 -2,896 -2,856 -1,632 -1,512 -2,046 -12.42%
NP 2,900 5,861 7,682 8,600 2,931 300 9,326 -54.00%
-
NP to SH 2,604 5,522 7,458 8,388 2,884 204 9,056 -56.33%
-
Tax Rate 36.63% 30.77% 27.38% 24.93% 35.77% 83.44% 17.99% -
Total Cost 155,503 163,188 180,616 179,708 156,813 138,076 152,692 1.22%
-
Net Worth 140,289 129,286 122,139 112,136 110,020 105,789 110,020 17.53%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 140,289 129,286 122,139 112,136 110,020 105,789 110,020 17.53%
NOSH 275,078 275,078 244,278 211,578 211,578 211,578 211,578 19.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.83% 3.47% 4.08% 4.57% 1.83% 0.22% 5.76% -
ROE 1.86% 4.27% 6.11% 7.48% 2.62% 0.19% 8.23% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 57.58 61.46 77.08 89.00 75.50 65.40 76.58 -17.26%
EPS 0.95 2.01 3.06 3.96 1.36 0.09 4.28 -63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.50 0.53 0.52 0.50 0.52 -1.28%
Adjusted Per Share Value based on latest NOSH - 211,578
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.40 55.93 62.29 62.30 52.85 45.78 53.60 -1.49%
EPS 0.86 1.83 2.47 2.77 0.95 0.07 3.00 -56.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.4277 0.4041 0.371 0.364 0.35 0.364 17.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.295 0.215 0.24 0.345 0.40 0.455 0.475 -
P/RPS 0.51 0.35 0.31 0.39 0.53 0.70 0.62 -12.17%
P/EPS 31.16 10.71 7.86 8.70 29.35 471.90 11.10 98.62%
EY 3.21 9.34 12.72 11.49 3.41 0.21 9.01 -49.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.48 0.65 0.77 0.91 0.91 -25.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 28/09/21 -
Price 0.29 0.28 0.30 0.345 0.40 0.45 0.46 -
P/RPS 0.50 0.46 0.39 0.39 0.53 0.69 0.60 -11.41%
P/EPS 30.63 13.95 9.83 8.70 29.35 466.72 10.75 100.59%
EY 3.26 7.17 10.18 11.49 3.41 0.21 9.30 -50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.65 0.77 0.90 0.88 -25.07%

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