[SWSCAP] QoQ Cumulative 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- 14.09%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative 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 83,879 54,041 26,021 89,182 65,649 43,770 86.83%
PBT 3,671 2,806 1,614 520 915 1,138 303 423.53%
Tax -291 0 0 0 -231 0 0 -
NP 3,380 2,806 1,614 520 684 1,138 303 395.61%
-
NP to SH 3,133 2,665 1,575 672 589 801 55 1362.44%
-
Tax Rate 7.93% 0.00% 0.00% 0.00% 25.25% 0.00% 0.00% -
Total Cost 108,875 81,073 52,427 25,501 88,498 64,511 43,467 83.92%
-
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% 4.50% 2.70% 1.17% 1.03% 1.40% 0.09% -
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 66.41 42.55 20.52 70.01 51.63 31.83 97.57%
EPS 2.48 2.11 1.24 0.53 0.47 0.63 0.04 1447.02%
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 37.14 27.75 17.88 8.61 29.50 21.72 14.48 86.84%
EPS 1.04 0.88 0.52 0.22 0.19 0.26 0.02 1276.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.196 0.1932 0.1893 0.1884 0.1895 0.202 -1.31%
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 0.33 0.49 0.93 0.27 0.39 0.60 -44.06%
P/EPS 8.88 10.43 16.94 35.85 41.09 31.75 475.00 -92.87%
EY 11.27 9.59 5.90 2.79 2.43 3.15 0.21 1305.70%
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 0.33 0.45 0.93 0.36 0.41 0.61 -44.67%
P/EPS 8.88 10.43 15.32 35.85 54.07 33.33 487.50 -92.99%
EY 11.27 9.59 6.53 2.79 1.85 3.00 0.21 1305.70%
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