[SWSCAP] YoY Annualized Quarter Result on 31-May-2013 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 75.61%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 153,494 125,237 128,365 104,653 111,838 87,532 148,865 0.51%
PBT 9,049 -1,233 4,901 2,657 3,741 1,517 -2,360 -
Tax 233 -586 -684 0 0 0 0 -
NP 9,282 -1,820 4,217 2,657 3,741 1,517 -2,360 -
-
NP to SH 6,921 -2,738 3,197 2,697 3,553 1,068 -1,996 -
-
Tax Rate -2.57% - 13.96% 0.00% 0.00% 0.00% - -
Total Cost 144,212 127,057 124,148 101,996 108,097 86,014 151,225 -0.78%
-
Net Worth 83,119 60,212 65,768 61,878 59,248 57,290 57,241 6.40%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 1,945 - - - - - - -
Div Payout % 28.10% - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 83,119 60,212 65,768 61,878 59,248 57,290 57,241 6.40%
NOSH 145,875 126,790 126,210 126,437 126,303 127,142 126,864 2.35%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 6.05% -1.45% 3.29% 2.54% 3.35% 1.73% -1.59% -
ROE 8.33% -4.55% 4.86% 4.36% 6.00% 1.86% -3.49% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 105.22 98.78 101.71 82.77 88.55 68.85 117.34 -1.79%
EPS 4.91 -2.16 2.53 2.13 2.81 0.84 -1.57 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.4749 0.5211 0.4894 0.4691 0.4506 0.4512 3.96%
Adjusted Per Share Value based on latest NOSH - 126,767
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 50.78 41.43 42.47 34.62 37.00 28.96 49.25 0.51%
EPS 2.29 -0.91 1.06 0.89 1.18 0.35 -0.66 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.1992 0.2176 0.2047 0.196 0.1895 0.1894 6.40%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.14 0.775 0.765 0.22 0.22 0.20 0.22 -
P/RPS 1.08 0.78 0.75 0.27 0.25 0.29 0.19 33.55%
P/EPS 24.03 -35.88 30.20 10.31 7.82 23.81 -13.98 -
EY 4.16 -2.79 3.31 9.70 12.79 4.20 -7.15 -
DY 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.63 1.47 0.45 0.47 0.44 0.49 26.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 22/07/15 24/07/14 25/07/13 26/07/12 27/07/11 26/07/10 -
Price 1.31 0.80 0.87 0.25 0.22 0.21 0.22 -
P/RPS 1.24 0.81 0.86 0.30 0.25 0.31 0.19 36.66%
P/EPS 27.61 -37.04 34.34 11.72 7.82 25.00 -13.98 -
EY 3.62 -2.70 2.91 8.53 12.79 4.00 -7.15 -
DY 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.68 1.67 0.51 0.47 0.47 0.49 29.36%

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