[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -82.48%
YoY- -18.3%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 106,880 78,490 50,564 26,192 112,255 83,879 54,041 57.36%
PBT 3,216 1,993 686 682 3,671 2,806 1,614 58.14%
Tax -374 0 0 0 -291 0 0 -
NP 2,842 1,993 686 682 3,380 2,806 1,614 45.66%
-
NP to SH 2,543 2,023 768 549 3,133 2,665 1,575 37.50%
-
Tax Rate 11.63% 0.00% 0.00% 0.00% 7.93% 0.00% 0.00% -
Total Cost 104,038 76,497 49,878 25,510 108,875 81,073 52,427 57.71%
-
Net Worth 59,733 61,878 60,306 61,156 59,863 59,248 58,402 1.50%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 59,733 61,878 60,306 61,156 59,863 59,248 58,402 1.50%
NOSH 126,392 126,437 125,901 127,674 126,400 126,303 127,016 -0.32%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 2.66% 2.54% 1.36% 2.60% 3.01% 3.35% 2.99% -
ROE 4.26% 3.27% 1.27% 0.90% 5.23% 4.50% 2.70% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 84.56 62.08 40.16 20.51 88.81 66.41 42.55 57.87%
EPS 2.01 1.60 0.61 0.43 2.48 2.11 1.24 37.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4726 0.4894 0.479 0.479 0.4736 0.4691 0.4598 1.84%
Adjusted Per Share Value based on latest NOSH - 127,674
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 35.36 25.97 16.73 8.66 37.14 27.75 17.88 57.35%
EPS 0.84 0.67 0.25 0.18 1.04 0.88 0.52 37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.2047 0.1995 0.2023 0.198 0.196 0.1932 1.50%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.24 0.22 0.20 0.20 0.22 0.22 0.21 -
P/RPS 0.28 0.35 0.50 0.97 0.25 0.33 0.49 -31.06%
P/EPS 11.93 13.75 32.79 46.51 8.88 10.43 16.94 -20.79%
EY 8.38 7.27 3.05 2.15 11.27 9.59 5.90 26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.42 0.42 0.46 0.47 0.46 7.10%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 25/07/13 24/04/13 23/01/13 30/10/12 26/07/12 20/04/12 -
Price 0.245 0.25 0.22 0.21 0.22 0.22 0.19 -
P/RPS 0.29 0.40 0.55 1.02 0.25 0.33 0.45 -25.33%
P/EPS 12.18 15.62 36.07 48.84 8.88 10.43 15.32 -14.14%
EY 8.21 6.40 2.77 2.05 11.27 9.59 6.53 16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.46 0.44 0.46 0.47 0.41 17.11%

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