[SWSCAP] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 219.03%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
Revenue 124,502 158,403 159,744 139,564 178,296 130,666 144,864 -2.36%
PBT -3,736 4,576 4,563 -468 -9,866 647 11,462 -
Tax -2,636 -1,676 -1,632 -1,941 -113 -1,570 -2,392 1.54%
NP -6,372 2,900 2,931 -2,409 -9,979 -923 9,070 -
-
NP to SH -6,618 2,604 2,884 -2,423 -9,108 -1,038 8,555 -
-
Tax Rate - 36.63% 35.77% - - 242.66% 20.87% -
Total Cost 130,874 155,503 156,813 141,973 188,275 131,589 135,794 -0.58%
-
Net Worth 148,116 140,289 110,020 103,048 90,880 98,793 99,836 6.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
Net Worth 148,116 140,289 110,020 103,048 90,880 98,793 99,836 6.42%
NOSH 302,278 275,078 211,578 206,428 182,343 182,343 145,875 12.18%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
NP Margin -5.12% 1.83% 1.83% -1.73% -5.60% -0.71% 6.26% -
ROE -4.47% 1.86% 2.62% -2.35% -10.02% -1.05% 8.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
RPS 41.19 57.58 75.50 67.61 97.78 71.66 99.31 -12.96%
EPS -2.19 0.95 1.36 -1.17 -4.99 -0.57 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.52 0.4992 0.4984 0.5418 0.6844 -5.13%
Adjusted Per Share Value based on latest NOSH - 211,578
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
RPS 41.19 52.40 52.85 46.17 58.98 43.23 47.92 -2.35%
EPS -2.19 0.86 0.95 -0.80 -3.01 -0.34 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4641 0.364 0.3409 0.3007 0.3268 0.3303 6.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/08/18 30/08/17 -
Price 0.285 0.295 0.40 0.80 0.625 0.79 1.06 -
P/RPS 0.69 0.51 0.53 1.18 0.64 1.10 1.07 -6.68%
P/EPS -13.02 31.16 29.35 -68.16 -12.51 -138.78 18.07 -
EY -7.68 3.21 3.41 -1.47 -7.99 -0.72 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.77 1.60 1.25 1.46 1.55 -14.36%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/18 31/08/17 CAGR
Date 28/02/24 27/02/23 28/02/22 06/04/21 28/02/20 30/10/18 31/10/17 -
Price 0.235 0.29 0.40 0.545 0.51 0.61 1.26 -
P/RPS 0.57 0.50 0.53 0.81 0.52 0.85 1.27 -11.87%
P/EPS -10.73 30.63 29.35 -46.43 -10.21 -107.16 21.48 -
EY -9.32 3.26 3.41 -2.15 -9.79 -0.93 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.77 1.09 1.02 1.13 1.84 -19.10%

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