[SWSCAP] QoQ TTM Result on 29-Feb-2004 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 40.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Revenue 98,838 99,578 92,676 64,941 41,920 18,899 0 -
PBT 11,122 10,131 8,992 5,791 4,112 2,433 0 -
Tax -2,404 -2,198 -2,130 -1,137 -810 -483 0 -
NP 8,718 7,933 6,862 4,654 3,302 1,950 0 -
-
NP to SH 8,718 7,933 6,862 4,654 3,302 1,950 0 -
-
Tax Rate 21.61% 21.70% 23.69% 19.63% 19.70% 19.85% - -
Total Cost 90,120 91,645 85,814 60,287 38,618 16,949 0 -
-
Net Worth 62,690 60,268 57,312 43,341 0 36,291 0 -
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Net Worth 62,690 60,268 57,312 43,341 0 36,291 0 -
NOSH 80,641 79,920 80,000 64,688 64,688 54,166 0 -
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
NP Margin 8.82% 7.97% 7.40% 7.17% 7.88% 10.32% 0.00% -
ROE 13.91% 13.16% 11.97% 10.74% 0.00% 5.37% 0.00% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 122.56 124.60 115.85 100.39 64.80 34.89 0.00 -
EPS 10.81 9.93 8.58 7.19 5.10 3.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.7541 0.7164 0.67 0.00 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,688
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 32.70 32.94 30.66 21.48 13.87 6.25 0.00 -
EPS 2.88 2.62 2.27 1.54 1.09 0.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1994 0.1896 0.1434 0.00 0.1201 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 30/08/04 31/05/04 - - - - -
Price 0.96 0.82 0.83 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.66 0.72 0.00 0.00 0.00 0.00 -
P/EPS 8.88 8.26 9.68 0.00 0.00 0.00 0.00 -
EY 11.26 12.10 10.33 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.09 1.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 21/02/05 - - - - - - -
Price 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.44 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.60 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -

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