[SWSCAP] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 75.61%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 128,508 130,344 106,880 104,653 101,128 104,768 112,255 9.46%
PBT 6,738 8,340 3,216 2,657 1,372 2,728 3,671 50.07%
Tax -1,024 -920 -374 0 0 0 -291 131.88%
NP 5,714 7,420 2,842 2,657 1,372 2,728 3,380 42.04%
-
NP to SH 4,364 5,768 2,543 2,697 1,536 2,196 3,133 24.79%
-
Tax Rate 15.20% 11.03% 11.63% 0.00% 0.00% 0.00% 7.93% -
Total Cost 122,794 122,924 104,038 101,996 99,756 102,040 108,875 8.37%
-
Net Worth 65,802 64,611 59,733 61,878 60,306 61,156 59,863 6.52%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 65,802 64,611 59,733 61,878 60,306 61,156 59,863 6.52%
NOSH 126,860 126,491 126,392 126,437 125,901 127,674 126,400 0.24%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 4.45% 5.69% 2.66% 2.54% 1.36% 2.60% 3.01% -
ROE 6.63% 8.93% 4.26% 4.36% 2.55% 3.59% 5.23% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 101.30 103.05 84.56 82.77 80.32 82.06 88.81 9.19%
EPS 3.44 4.56 2.01 2.13 1.22 1.72 2.48 24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5187 0.5108 0.4726 0.4894 0.479 0.479 0.4736 6.26%
Adjusted Per Share Value based on latest NOSH - 126,767
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 42.18 42.78 35.08 34.35 33.19 34.39 36.84 9.47%
EPS 1.43 1.89 0.83 0.89 0.50 0.72 1.03 24.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.2121 0.1961 0.2031 0.1979 0.2007 0.1965 6.52%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.555 0.26 0.24 0.22 0.20 0.20 0.22 -
P/RPS 0.55 0.25 0.28 0.27 0.25 0.24 0.25 69.39%
P/EPS 16.13 5.70 11.93 10.31 16.39 11.63 8.88 49.03%
EY 6.20 17.54 8.38 9.70 6.10 8.60 11.27 -32.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.51 0.51 0.45 0.42 0.42 0.46 75.82%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 21/04/14 24/01/14 30/10/13 25/07/13 24/04/13 23/01/13 30/10/12 -
Price 0.775 0.38 0.245 0.25 0.22 0.21 0.22 -
P/RPS 0.77 0.37 0.29 0.30 0.27 0.26 0.25 112.12%
P/EPS 22.53 8.33 12.18 11.72 18.03 12.21 8.88 86.33%
EY 4.44 12.00 8.21 8.53 5.55 8.19 11.27 -46.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.74 0.52 0.51 0.46 0.44 0.46 119.39%

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