[SWSCAP] YoY Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -30.05%
YoY- -51.24%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 157,062 124,962 128,508 101,128 108,082 87,540 141,680 1.73%
PBT 9,858 4,278 6,738 1,372 3,228 606 -4,630 -
Tax -1,288 -536 -1,024 0 0 0 0 -
NP 8,570 3,742 5,714 1,372 3,228 606 -4,630 -
-
NP to SH 6,612 2,564 4,364 1,536 3,150 110 -4,312 -
-
Tax Rate 13.07% 12.53% 15.20% 0.00% 0.00% 0.00% - -
Total Cost 148,492 121,220 122,794 99,756 104,854 86,934 146,310 0.24%
-
Net Worth 81,237 64,899 65,802 60,306 58,402 61,050 56,677 6.17%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 2,917 - - - - - - -
Div Payout % 44.12% - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 81,237 64,899 65,802 60,306 58,402 61,050 56,677 6.17%
NOSH 145,875 126,930 126,860 125,901 127,016 137,500 126,823 2.35%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 5.46% 2.99% 4.45% 1.36% 2.99% 0.69% -3.27% -
ROE 8.14% 3.95% 6.63% 2.55% 5.39% 0.18% -7.61% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 107.67 98.45 101.30 80.32 85.09 63.67 111.71 -0.61%
EPS 4.70 2.02 3.44 1.22 2.48 0.08 -3.40 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5569 0.5113 0.5187 0.479 0.4598 0.444 0.4469 3.73%
Adjusted Per Share Value based on latest NOSH - 128,823
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 51.96 41.34 42.51 33.46 35.76 28.96 46.87 1.73%
EPS 2.19 0.85 1.44 0.51 1.04 0.04 -1.43 -
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2688 0.2147 0.2177 0.1995 0.1932 0.202 0.1875 6.18%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.29 0.82 0.555 0.20 0.21 0.19 0.27 -
P/RPS 1.20 0.83 0.55 0.25 0.25 0.30 0.24 30.73%
P/EPS 28.46 40.59 16.13 16.39 8.47 237.50 -7.94 -
EY 3.51 2.46 6.20 6.10 11.81 0.42 -12.59 -
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.60 1.07 0.42 0.46 0.43 0.60 25.25%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 23/04/15 21/04/14 24/04/13 20/04/12 25/04/11 14/04/10 -
Price 1.20 0.82 0.775 0.22 0.19 0.195 0.27 -
P/RPS 1.11 0.83 0.77 0.27 0.22 0.31 0.24 29.04%
P/EPS 26.47 40.59 22.53 18.03 7.66 243.75 -7.94 -
EY 3.78 2.46 4.44 5.55 13.05 0.41 -12.59 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.60 1.49 0.46 0.41 0.44 0.60 23.67%

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