[SWSCAP] QoQ Quarter Result on 30-Nov-2011 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
11-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 416.98%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 28,376 29,838 28,020 26,021 23,533 21,879 19,578 27.92%
PBT 865 1,192 1,094 520 -223 835 -119 -
Tax -291 0 0 0 -230 0 -1 4216.47%
NP 574 1,192 1,094 520 -453 835 -120 -
-
NP to SH 468 1,090 902 672 -212 746 -315 -
-
Tax Rate 33.64% 0.00% 0.00% 0.00% - 0.00% - -
Total Cost 27,802 28,646 26,926 25,501 23,986 21,044 19,698 25.69%
-
Net Worth 60,110 59,455 58,414 57,208 56,532 56,974 55,944 4.88%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 60,110 59,455 58,414 57,208 56,532 56,974 55,944 4.88%
NOSH 126,923 126,744 127,042 126,792 126,470 126,440 126,000 0.48%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 2.02% 3.99% 3.90% 2.00% -1.92% 3.82% -0.61% -
ROE 0.78% 1.83% 1.54% 1.17% -0.38% 1.31% -0.56% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 22.36 23.54 22.06 20.52 18.61 17.30 15.54 27.31%
EPS 0.37 0.86 0.71 0.53 -0.17 0.59 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4736 0.4691 0.4598 0.4512 0.447 0.4506 0.444 4.37%
Adjusted Per Share Value based on latest NOSH - 126,792
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 9.31 9.79 9.20 8.54 7.72 7.18 6.43 27.84%
EPS 0.15 0.36 0.30 0.22 -0.07 0.24 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1973 0.1951 0.1917 0.1878 0.1855 0.187 0.1836 4.89%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.22 0.22 0.21 0.19 0.19 0.20 0.19 -
P/RPS 0.98 0.93 0.95 0.93 1.02 1.16 1.22 -13.52%
P/EPS 59.66 25.58 29.58 35.85 -113.35 33.90 -76.00 -
EY 1.68 3.91 3.38 2.79 -0.88 2.95 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.46 0.42 0.43 0.44 0.43 4.57%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 26/07/12 20/04/12 11/01/12 31/10/11 27/07/11 25/04/11 -
Price 0.22 0.22 0.19 0.19 0.25 0.21 0.195 -
P/RPS 0.98 0.93 0.86 0.93 1.34 1.21 1.25 -14.91%
P/EPS 59.66 25.58 26.76 35.85 -149.14 35.59 -78.00 -
EY 1.68 3.91 3.74 2.79 -0.67 2.81 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.41 0.42 0.56 0.47 0.44 2.99%

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