[SWSCAP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1784.97%
YoY- 219.03%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 126,787 94,149 47,077 159,744 103,782 81,009 44,712 100.21%
PBT 6,351 5,289 2,864 4,563 1,359 5,686 4,647 23.12%
Tax -1,955 -1,448 -714 -1,632 -1,134 -1,023 -507 145.69%
NP 4,396 3,841 2,150 2,931 225 4,663 4,140 4.07%
-
NP to SH 4,142 3,729 2,097 2,884 153 4,528 4,068 1.20%
-
Tax Rate 30.78% 27.38% 24.93% 35.77% 83.44% 17.99% 10.91% -
Total Cost 122,391 90,308 44,927 156,813 103,557 76,346 40,572 108.63%
-
Net Worth 129,286 122,139 112,136 110,020 105,789 110,020 110,507 11.01%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 129,286 122,139 112,136 110,020 105,789 110,020 110,507 11.01%
NOSH 275,078 244,278 211,578 211,578 211,578 211,578 211,578 19.10%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.47% 4.08% 4.57% 1.83% 0.22% 5.76% 9.26% -
ROE 3.20% 3.05% 1.87% 2.62% 0.14% 4.12% 3.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.09 38.54 22.25 75.50 49.05 38.29 21.13 68.11%
EPS 1.51 1.53 0.99 1.36 0.07 2.14 1.92 -14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.53 0.52 0.50 0.52 0.5223 -6.78%
Adjusted Per Share Value based on latest NOSH - 211,578
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.94 31.15 15.57 52.85 34.33 26.80 14.79 100.21%
EPS 1.37 1.23 0.69 0.95 0.05 1.50 1.35 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4277 0.4041 0.371 0.364 0.35 0.364 0.3656 11.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.215 0.24 0.345 0.40 0.455 0.475 0.58 -
P/RPS 0.47 0.62 1.55 0.53 0.93 1.24 2.74 -69.09%
P/EPS 14.28 15.72 34.81 29.35 629.20 22.20 30.17 -39.23%
EY 7.00 6.36 2.87 3.41 0.16 4.51 3.31 64.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.65 0.77 0.91 0.91 1.11 -44.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 28/09/21 28/05/21 -
Price 0.28 0.30 0.345 0.40 0.45 0.46 0.495 -
P/RPS 0.61 0.78 1.55 0.53 0.92 1.20 2.34 -59.15%
P/EPS 18.60 19.65 34.81 29.35 622.29 21.49 25.75 -19.47%
EY 5.38 5.09 2.87 3.41 0.16 4.65 3.88 24.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.65 0.77 0.90 0.88 0.95 -26.36%

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