[SWSCAP] QoQ Cumulative Quarter Result on 31-Aug-2012 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 17.56%
YoY- 431.92%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 78,490 50,564 26,192 112,255 83,879 54,041 26,021 108.62%
PBT 1,993 686 682 3,671 2,806 1,614 520 144.70%
Tax 0 0 0 -291 0 0 0 -
NP 1,993 686 682 3,380 2,806 1,614 520 144.70%
-
NP to SH 2,023 768 549 3,133 2,665 1,575 672 108.34%
-
Tax Rate 0.00% 0.00% 0.00% 7.93% 0.00% 0.00% 0.00% -
Total Cost 76,497 49,878 25,510 108,875 81,073 52,427 25,501 107.85%
-
Net Worth 61,878 60,306 61,156 59,863 59,248 58,402 57,208 5.36%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 61,878 60,306 61,156 59,863 59,248 58,402 57,208 5.36%
NOSH 126,437 125,901 127,674 126,400 126,303 127,016 126,792 -0.18%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 2.54% 1.36% 2.60% 3.01% 3.35% 2.99% 2.00% -
ROE 3.27% 1.27% 0.90% 5.23% 4.50% 2.70% 1.17% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 62.08 40.16 20.51 88.81 66.41 42.55 20.52 109.03%
EPS 1.60 0.61 0.43 2.48 2.11 1.24 0.53 108.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.479 0.479 0.4736 0.4691 0.4598 0.4512 5.56%
Adjusted Per Share Value based on latest NOSH - 126,923
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 25.97 16.73 8.66 37.14 27.75 17.88 8.61 108.61%
EPS 0.67 0.25 0.18 1.04 0.88 0.52 0.22 109.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2047 0.1995 0.2023 0.198 0.196 0.1932 0.1893 5.34%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.22 0.20 0.20 0.22 0.22 0.21 0.19 -
P/RPS 0.35 0.50 0.97 0.25 0.33 0.49 0.93 -47.84%
P/EPS 13.75 32.79 46.51 8.88 10.43 16.94 35.85 -47.18%
EY 7.27 3.05 2.15 11.27 9.59 5.90 2.79 89.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.46 0.47 0.46 0.42 4.70%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 24/04/13 23/01/13 30/10/12 26/07/12 20/04/12 11/01/12 -
Price 0.25 0.22 0.21 0.22 0.22 0.19 0.19 -
P/RPS 0.40 0.55 1.02 0.25 0.33 0.45 0.93 -42.99%
P/EPS 15.62 36.07 48.84 8.88 10.43 15.32 35.85 -42.49%
EY 6.40 2.77 2.05 11.27 9.59 6.53 2.79 73.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.44 0.46 0.47 0.41 0.42 13.80%

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