[SWSCAP] QoQ TTM 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- 35.12%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 126,619 124,664 120,569 113,275 106,881 106,867 108,779 10.62%
PBT 4,349 4,898 5,898 4,619 3,216 2,858 2,744 35.82%
Tax 121 -885 -885 -603 -373 -291 -291 -
NP 4,470 4,013 5,013 4,016 2,843 2,567 2,453 49.02%
-
NP to SH 3,372 2,919 3,957 3,436 2,543 2,491 2,326 28.00%
-
Tax Rate -2.78% 18.07% 15.01% 13.05% 11.60% 10.18% 10.60% -
Total Cost 122,149 120,651 115,556 109,259 104,038 104,300 106,326 9.66%
-
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 % 0.38% - - - - - - -
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 3.53% 3.22% 4.16% 3.55% 2.66% 2.40% 2.26% -
ROE 5.29% 4.39% 5.98% 5.32% 4.26% 4.02% 3.77% -
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 99.44 97.66 94.50 89.55 84.64 84.30 84.44 11.48%
EPS 2.65 2.29 3.10 2.72 2.01 1.97 1.81 28.84%
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 41.56 40.92 39.57 37.18 35.08 35.08 35.70 10.63%
EPS 1.11 0.96 1.30 1.13 0.83 0.82 0.76 28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2094 0.2183 0.2172 0.2121 0.1959 0.2036 0.2025 2.25%
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 0.85 0.78 0.59 0.29 0.28 0.26 0.24 131.81%
P/EPS 31.91 33.45 17.89 9.57 11.92 11.20 11.08 102.03%
EY 3.13 2.99 5.59 10.45 8.39 8.93 9.03 -50.56%
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 0.81 0.89 0.82 0.42 0.29 0.30 0.26 112.86%
P/EPS 30.59 38.04 24.99 13.99 12.17 12.72 12.18 84.45%
EY 3.27 2.63 4.00 7.15 8.22 7.86 8.21 -45.77%
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