[SWSCAP] QoQ Quarter Result on 30-Nov-2013 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 177.31%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 30,345 32,021 31,667 32,586 28,390 27,926 24,373 15.68%
PBT 674 306 1,284 2,085 1,223 1,306 5 2505.63%
Tax 615 0 -282 -230 -373 0 0 -
NP 1,289 306 1,002 1,855 850 1,306 5 3909.86%
-
NP to SH 955 217 740 1,442 520 1,255 219 166.19%
-
Tax Rate -91.25% 0.00% 21.96% 11.03% 30.50% 0.00% 0.00% -
Total Cost 29,056 31,715 30,665 30,731 27,540 26,620 24,368 12.40%
-
Net Worth 63,793 66,516 66,178 64,611 59,675 62,040 61,706 2.23%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 12 - - - - - - -
Div Payout % 1.33% - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 63,793 66,516 66,178 64,611 59,675 62,040 61,706 2.23%
NOSH 127,333 127,647 127,586 126,491 126,271 126,767 128,823 -0.77%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 4.25% 0.96% 3.16% 5.69% 2.99% 4.68% 0.02% -
ROE 1.50% 0.33% 1.12% 2.23% 0.87% 2.02% 0.35% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 23.83 25.09 24.82 25.76 22.48 22.03 18.92 16.57%
EPS 0.75 0.17 0.58 1.14 0.41 0.99 0.17 168.26%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.5211 0.5187 0.5108 0.4726 0.4894 0.479 3.03%
Adjusted Per Share Value based on latest NOSH - 126,491
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 10.04 10.59 10.48 10.78 9.39 9.24 8.06 15.72%
EPS 0.32 0.07 0.24 0.48 0.17 0.42 0.07 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2201 0.2189 0.2137 0.1974 0.2052 0.2041 2.23%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.845 0.765 0.555 0.26 0.24 0.22 0.20 -
P/RPS 3.55 3.05 2.24 1.01 1.07 1.00 1.06 123.35%
P/EPS 112.67 450.00 95.69 22.81 58.28 22.22 117.65 -2.83%
EY 0.89 0.22 1.05 4.38 1.72 4.50 0.85 3.10%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.47 1.07 0.51 0.51 0.45 0.42 152.34%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 24/07/14 21/04/14 24/01/14 30/10/13 25/07/13 24/04/13 -
Price 0.81 0.87 0.775 0.38 0.245 0.25 0.22 -
P/RPS 3.40 3.47 3.12 1.48 1.09 1.13 1.16 104.40%
P/EPS 108.00 511.76 133.62 33.33 59.49 25.25 129.41 -11.32%
EY 0.93 0.20 0.75 3.00 1.68 3.96 0.77 13.37%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.67 1.49 0.74 0.52 0.51 0.46 130.94%

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