[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2016 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- -86.0%
YoY- -54.83%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 144,864 112,900 74,480 38,062 149,098 115,121 78,531 50.24%
PBT 11,462 2,935 1,911 1,257 5,922 6,787 4,929 75.25%
Tax -2,392 -326 -61 -219 -15 175 -644 139.26%
NP 9,070 2,609 1,850 1,038 5,907 6,962 4,285 64.63%
-
NP to SH 8,555 1,742 1,194 617 4,408 5,191 3,306 88.15%
-
Tax Rate 20.87% 11.11% 3.19% 17.42% 0.25% -2.58% 13.07% -
Total Cost 135,794 110,291 72,630 37,024 143,191 108,159 74,246 49.39%
-
Net Worth 99,836 83,061 82,506 81,690 78,103 83,119 81,237 14.69%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - - - - 1,408 1,458 1,458 -
Div Payout % - - - - 31.95% 28.10% 44.12% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 99,836 83,061 82,506 81,690 78,103 83,119 81,237 14.69%
NOSH 145,875 145,875 145,875 145,875 140,853 145,875 145,875 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 6.26% 2.31% 2.48% 2.73% 3.96% 6.05% 5.46% -
ROE 8.57% 2.10% 1.45% 0.76% 5.64% 6.25% 4.07% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 99.31 77.40 51.06 26.09 105.85 78.92 53.83 50.25%
EPS 5.86 1.19 0.82 0.42 3.02 3.68 2.35 83.58%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.6844 0.5694 0.5656 0.56 0.5545 0.5698 0.5569 14.68%
Adjusted Per Share Value based on latest NOSH - 145,875
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 47.92 37.35 24.64 12.59 49.32 38.08 25.98 50.23%
EPS 2.83 0.58 0.40 0.20 1.46 1.72 1.09 88.57%
DPS 0.00 0.00 0.00 0.00 0.47 0.48 0.48 -
NAPS 0.3303 0.2748 0.273 0.2702 0.2584 0.275 0.2688 14.68%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.06 1.15 1.40 1.14 1.30 1.14 1.29 -
P/RPS 1.07 1.49 2.74 4.37 1.23 1.44 2.40 -41.55%
P/EPS 18.07 96.30 171.04 269.53 41.54 32.04 56.92 -53.36%
EY 5.53 1.04 0.58 0.37 2.41 3.12 1.76 114.07%
DY 0.00 0.00 0.00 0.00 0.77 0.88 0.78 -
P/NAPS 1.55 2.02 2.48 2.04 2.34 2.00 2.32 -23.51%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 31/10/17 28/07/17 26/04/17 24/01/17 26/10/16 28/07/16 27/04/16 -
Price 1.26 1.13 1.24 1.13 1.14 1.31 1.20 -
P/RPS 1.27 1.46 2.43 4.33 1.08 1.66 2.23 -31.22%
P/EPS 21.48 94.63 151.50 267.16 36.43 36.81 52.95 -45.11%
EY 4.65 1.06 0.66 0.37 2.75 2.72 1.89 81.94%
DY 0.00 0.00 0.00 0.00 0.88 0.76 0.83 -
P/NAPS 1.84 1.98 2.19 2.02 2.06 2.30 2.15 -9.83%

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