[SWSCAP] YoY Annualized Quarter Result on 30-Nov-2013 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 126.82%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 152,248 160,696 130,608 130,344 104,768 104,084 96,768 7.83%
PBT 5,028 8,336 5,496 8,340 2,728 2,080 1,692 19.88%
Tax -876 -1,380 -936 -920 0 0 0 -
NP 4,152 6,956 4,560 7,420 2,728 2,080 1,692 16.12%
-
NP to SH 2,468 5,464 3,516 5,768 2,196 2,688 1,480 8.88%
-
Tax Rate 17.42% 16.55% 17.03% 11.03% 0.00% 0.00% 0.00% -
Total Cost 148,096 153,740 126,048 122,924 102,040 102,004 95,076 7.65%
-
Net Worth 81,690 78,995 64,727 64,611 61,156 57,208 56,775 6.24%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 81,690 78,995 64,727 64,611 61,156 57,208 56,775 6.24%
NOSH 145,875 145,319 127,391 126,491 127,674 126,792 127,586 2.25%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.73% 4.33% 3.49% 5.69% 2.60% 2.00% 1.75% -
ROE 3.02% 6.92% 5.43% 8.93% 3.59% 4.70% 2.61% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 104.37 110.58 102.53 103.05 82.06 82.09 75.85 5.45%
EPS 1.68 3.76 2.76 4.56 1.72 2.12 1.16 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5436 0.5081 0.5108 0.479 0.4512 0.445 3.90%
Adjusted Per Share Value based on latest NOSH - 126,491
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 50.37 53.16 43.21 43.12 34.66 34.43 32.01 7.84%
EPS 0.82 1.81 1.16 1.91 0.73 0.89 0.49 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2702 0.2613 0.2141 0.2137 0.2023 0.1893 0.1878 6.24%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.14 1.00 0.82 0.26 0.20 0.19 0.21 -
P/RPS 1.09 0.90 0.80 0.25 0.24 0.23 0.28 25.39%
P/EPS 67.38 26.60 29.71 5.70 11.63 8.96 18.10 24.46%
EY 1.48 3.76 3.37 17.54 8.60 11.16 5.52 -19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.84 1.61 0.51 0.42 0.42 0.47 27.69%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 29/01/16 22/01/15 24/01/14 23/01/13 11/01/12 27/01/11 -
Price 1.13 1.24 0.825 0.38 0.21 0.19 0.19 -
P/RPS 1.08 1.12 0.80 0.37 0.26 0.23 0.25 27.59%
P/EPS 66.79 32.98 29.89 8.33 12.21 8.96 16.38 26.36%
EY 1.50 3.03 3.35 12.00 8.19 11.16 6.11 -20.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.28 1.62 0.74 0.44 0.42 0.43 29.38%

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