[SWSCAP] QoQ Quarter Result on 31-May-2013 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 473.06%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 31,667 32,586 28,390 27,926 24,373 26,192 28,376 7.61%
PBT 1,284 2,085 1,223 1,306 5 682 865 30.22%
Tax -282 -230 -373 0 0 0 -291 -2.07%
NP 1,002 1,855 850 1,306 5 682 574 45.12%
-
NP to SH 740 1,442 520 1,255 219 549 468 35.83%
-
Tax Rate 21.96% 11.03% 30.50% 0.00% 0.00% 0.00% 33.64% -
Total Cost 30,665 30,731 27,540 26,620 24,368 25,510 27,802 6.77%
-
Net Worth 66,178 64,611 59,675 62,040 61,706 61,156 60,110 6.64%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 66,178 64,611 59,675 62,040 61,706 61,156 60,110 6.64%
NOSH 127,586 126,491 126,271 126,767 128,823 127,674 126,923 0.34%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 3.16% 5.69% 2.99% 4.68% 0.02% 2.60% 2.02% -
ROE 1.12% 2.23% 0.87% 2.02% 0.35% 0.90% 0.78% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 24.82 25.76 22.48 22.03 18.92 20.51 22.36 7.22%
EPS 0.58 1.14 0.41 0.99 0.17 0.43 0.37 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5187 0.5108 0.4726 0.4894 0.479 0.479 0.4736 6.26%
Adjusted Per Share Value based on latest NOSH - 126,767
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 10.48 10.78 9.39 9.24 8.06 8.66 9.39 7.61%
EPS 0.24 0.48 0.17 0.42 0.07 0.18 0.15 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2189 0.2137 0.1974 0.2052 0.2041 0.2023 0.1989 6.61%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.555 0.26 0.24 0.22 0.20 0.20 0.22 -
P/RPS 2.24 1.01 1.07 1.00 1.06 0.97 0.98 73.78%
P/EPS 95.69 22.81 58.28 22.22 117.65 46.51 59.66 37.14%
EY 1.05 4.38 1.72 4.50 0.85 2.15 1.68 -26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.51 0.51 0.45 0.42 0.42 0.46 75.82%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 21/04/14 24/01/14 30/10/13 25/07/13 24/04/13 23/01/13 30/10/12 -
Price 0.775 0.38 0.245 0.25 0.22 0.21 0.22 -
P/RPS 3.12 1.48 1.09 1.13 1.16 1.02 0.98 116.87%
P/EPS 133.62 33.33 59.49 25.25 129.41 48.84 59.66 71.43%
EY 0.75 3.00 1.68 3.96 0.77 2.05 1.68 -41.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.74 0.52 0.51 0.46 0.44 0.46 119.39%

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