[SWSCAP] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
11-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 356.37%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 130,608 130,344 104,768 104,084 96,768 142,636 151,036 -2.39%
PBT 5,496 8,340 2,728 2,080 1,692 -96 -5,144 -
Tax -936 -920 0 0 0 0 0 -
NP 4,560 7,420 2,728 2,080 1,692 -96 -5,144 -
-
NP to SH 3,516 5,768 2,196 2,688 1,480 -348 -5,256 -
-
Tax Rate 17.03% 11.03% 0.00% 0.00% 0.00% - - -
Total Cost 126,048 122,924 102,040 102,004 95,076 142,732 156,180 -3.50%
-
Net Worth 64,727 64,611 61,156 57,208 56,775 57,792 61,821 0.76%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 64,727 64,611 61,156 57,208 56,775 57,792 61,821 0.76%
NOSH 127,391 126,491 127,674 126,792 127,586 124,285 126,346 0.13%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 3.49% 5.69% 2.60% 2.00% 1.75% -0.07% -3.41% -
ROE 5.43% 8.93% 3.59% 4.70% 2.61% -0.60% -8.50% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 102.53 103.05 82.06 82.09 75.85 114.76 119.54 -2.52%
EPS 2.76 4.56 1.72 2.12 1.16 -0.28 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5081 0.5108 0.479 0.4512 0.445 0.465 0.4893 0.63%
Adjusted Per Share Value based on latest NOSH - 126,792
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 42.87 42.78 34.39 34.16 31.76 46.81 49.57 -2.39%
EPS 1.15 1.89 0.72 0.88 0.49 -0.11 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2124 0.2121 0.2007 0.1878 0.1863 0.1897 0.2029 0.76%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.82 0.26 0.20 0.19 0.21 0.16 0.16 -
P/RPS 0.80 0.25 0.24 0.23 0.28 0.14 0.13 35.35%
P/EPS 29.71 5.70 11.63 8.96 18.10 -57.14 -3.85 -
EY 3.37 17.54 8.60 11.16 5.52 -1.75 -26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.51 0.42 0.42 0.47 0.34 0.33 30.21%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 22/01/15 24/01/14 23/01/13 11/01/12 27/01/11 28/01/10 12/01/09 -
Price 0.825 0.38 0.21 0.19 0.19 0.19 0.12 -
P/RPS 0.80 0.37 0.26 0.23 0.25 0.17 0.10 41.39%
P/EPS 29.89 8.33 12.21 8.96 16.38 -67.86 -2.88 -
EY 3.35 12.00 8.19 11.16 6.11 -1.47 -34.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.74 0.44 0.42 0.43 0.41 0.25 36.52%

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