[SWSCAP] QoQ TTM Result on 31-May-2012 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 16.32%
YoY- 717.63%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 108,779 112,426 112,255 107,412 99,453 91,011 89,182 14.17%
PBT 2,744 3,833 3,671 2,583 2,226 1,013 916 107.94%
Tax -291 -291 -291 -230 -230 -231 -231 16.65%
NP 2,453 3,542 3,380 2,353 1,996 782 685 134.24%
-
NP to SH 2,326 3,009 3,132 2,452 2,108 891 589 150.04%
-
Tax Rate 10.60% 7.59% 7.93% 8.90% 10.33% 22.80% 25.22% -
Total Cost 106,326 108,884 108,875 105,059 97,457 90,229 88,497 13.02%
-
Net Worth 61,706 61,156 60,110 59,455 58,414 57,208 56,532 6.01%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 61,706 61,156 60,110 59,455 58,414 57,208 56,532 6.01%
NOSH 128,823 127,674 126,923 126,744 127,042 126,792 126,470 1.23%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 2.26% 3.15% 3.01% 2.19% 2.01% 0.86% 0.77% -
ROE 3.77% 4.92% 5.21% 4.12% 3.61% 1.56% 1.04% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 84.44 88.06 88.44 84.75 78.28 71.78 70.52 12.77%
EPS 1.81 2.36 2.47 1.93 1.66 0.70 0.47 145.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.479 0.4736 0.4691 0.4598 0.4512 0.447 4.72%
Adjusted Per Share Value based on latest NOSH - 126,744
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 35.70 36.90 36.84 35.25 32.64 29.87 29.27 14.16%
EPS 0.76 0.99 1.03 0.80 0.69 0.29 0.19 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2025 0.2007 0.1973 0.1951 0.1917 0.1878 0.1855 6.02%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.20 0.20 0.22 0.22 0.21 0.19 0.19 -
P/RPS 0.24 0.23 0.25 0.26 0.27 0.26 0.27 -7.55%
P/EPS 11.08 8.49 8.92 11.37 12.66 27.04 40.80 -58.09%
EY 9.03 11.78 11.22 8.79 7.90 3.70 2.45 138.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.46 0.47 0.46 0.42 0.43 -1.55%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 23/01/13 30/10/12 26/07/12 20/04/12 11/01/12 31/10/11 -
Price 0.22 0.21 0.22 0.22 0.19 0.19 0.25 -
P/RPS 0.26 0.24 0.25 0.26 0.24 0.26 0.35 -17.99%
P/EPS 12.18 8.91 8.92 11.37 11.45 27.04 53.68 -62.83%
EY 8.21 11.22 11.22 8.79 8.73 3.70 1.86 169.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.46 0.47 0.41 0.42 0.56 -12.30%

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