[SWSCAP] QoQ TTM Result on 31-May-2004 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 47.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Revenue 100,149 98,838 99,578 92,676 64,941 41,920 18,899 279.91%
PBT 11,946 11,122 10,131 8,992 5,791 4,112 2,433 257.41%
Tax -2,590 -2,404 -2,198 -2,130 -1,137 -810 -483 283.53%
NP 9,356 8,718 7,933 6,862 4,654 3,302 1,950 250.86%
-
NP to SH 9,356 8,718 7,933 6,862 4,654 3,302 1,950 250.86%
-
Tax Rate 21.68% 21.61% 21.70% 23.69% 19.63% 19.70% 19.85% -
Total Cost 90,793 90,120 91,645 85,814 60,287 38,618 16,949 283.21%
-
Net Worth 0 62,690 60,268 57,312 43,341 0 36,291 -
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Div 4,163 - - - - - - -
Div Payout % 44.50% - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Net Worth 0 62,690 60,268 57,312 43,341 0 36,291 -
NOSH 83,263 80,641 79,920 80,000 64,688 64,688 54,166 41.07%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
NP Margin 9.34% 8.82% 7.97% 7.40% 7.17% 7.88% 10.32% -
ROE 0.00% 13.91% 13.16% 11.97% 10.74% 0.00% 5.37% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 120.28 122.56 124.60 115.85 100.39 64.80 34.89 169.29%
EPS 11.24 10.81 9.93 8.58 7.19 5.10 3.60 148.76%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7774 0.7541 0.7164 0.67 0.00 0.67 -
Adjusted Per Share Value based on latest NOSH - 80,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 33.13 32.70 32.94 30.66 21.48 13.87 6.25 280.00%
EPS 3.10 2.88 2.62 2.27 1.54 1.09 0.65 249.18%
DPS 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2074 0.1994 0.1896 0.1434 0.00 0.1201 -
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 - - - -
Price 0.90 0.96 0.82 0.83 0.00 0.00 0.00 -
P/RPS 0.75 0.78 0.66 0.72 0.00 0.00 0.00 -
P/EPS 8.01 8.88 8.26 9.68 0.00 0.00 0.00 -
EY 12.49 11.26 12.10 10.33 0.00 0.00 0.00 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.23 1.09 1.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 29/04/05 21/02/05 - - - - - -
Price 0.90 1.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.75 0.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.01 9.44 0.00 0.00 0.00 0.00 0.00 -
EY 12.49 10.60 0.00 0.00 0.00 0.00 0.00 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 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