[SWSCAP] QoQ Quarter Result on 29-Feb-2012 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 34.23%
YoY- 386.35%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 26,192 28,376 29,838 28,020 26,021 23,533 21,879 12.70%
PBT 682 865 1,192 1,094 520 -223 835 -12.59%
Tax 0 -291 0 0 0 -230 0 -
NP 682 574 1,192 1,094 520 -453 835 -12.59%
-
NP to SH 549 468 1,090 902 672 -212 746 -18.44%
-
Tax Rate 0.00% 33.64% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 25,510 27,802 28,646 26,926 25,501 23,986 21,044 13.64%
-
Net Worth 61,156 60,110 59,455 58,414 57,208 56,532 56,974 4.82%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 61,156 60,110 59,455 58,414 57,208 56,532 56,974 4.82%
NOSH 127,674 126,923 126,744 127,042 126,792 126,470 126,440 0.64%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.60% 2.02% 3.99% 3.90% 2.00% -1.92% 3.82% -
ROE 0.90% 0.78% 1.83% 1.54% 1.17% -0.38% 1.31% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 20.51 22.36 23.54 22.06 20.52 18.61 17.30 11.98%
EPS 0.43 0.37 0.86 0.71 0.53 -0.17 0.59 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4736 0.4691 0.4598 0.4512 0.447 0.4506 4.14%
Adjusted Per Share Value based on latest NOSH - 127,042
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 8.66 9.39 9.87 9.27 8.61 7.79 7.24 12.64%
EPS 0.18 0.15 0.36 0.30 0.22 -0.07 0.25 -19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1989 0.1967 0.1932 0.1893 0.187 0.1885 4.80%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.20 0.22 0.22 0.21 0.19 0.19 0.20 -
P/RPS 0.97 0.98 0.93 0.95 0.93 1.02 1.16 -11.21%
P/EPS 46.51 59.66 25.58 29.58 35.85 -113.35 33.90 23.39%
EY 2.15 1.68 3.91 3.38 2.79 -0.88 2.95 -18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.46 0.42 0.43 0.44 -3.04%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 30/10/12 26/07/12 20/04/12 11/01/12 31/10/11 27/07/11 -
Price 0.21 0.22 0.22 0.19 0.19 0.25 0.21 -
P/RPS 1.02 0.98 0.93 0.86 0.93 1.34 1.21 -10.73%
P/EPS 48.84 59.66 25.58 26.76 35.85 -149.14 35.59 23.41%
EY 2.05 1.68 3.91 3.74 2.79 -0.67 2.81 -18.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.47 0.41 0.42 0.56 0.47 -4.29%

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