[SWSCAP] YoY Cumulative 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- 39.89%
YoY- -51.24%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 78,531 62,481 64,254 50,564 54,041 43,770 70,840 1.73%
PBT 4,929 2,139 3,369 686 1,614 303 -2,315 -
Tax -644 -268 -512 0 0 0 0 -
NP 4,285 1,871 2,857 686 1,614 303 -2,315 -
-
NP to SH 3,306 1,282 2,182 768 1,575 55 -2,156 -
-
Tax Rate 13.07% 12.53% 15.20% 0.00% 0.00% 0.00% - -
Total Cost 74,246 60,610 61,397 49,878 52,427 43,467 73,155 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 1,458 - - - - - - -
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 4.07% 1.98% 3.32% 1.27% 2.70% 0.09% -3.80% -
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 53.83 49.22 50.65 40.16 42.55 31.83 55.86 -0.61%
EPS 2.35 1.01 1.72 0.61 1.24 0.04 -1.70 -
DPS 1.00 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 25.98 20.67 21.26 16.73 17.88 14.48 23.44 1.72%
EPS 1.09 0.42 0.72 0.25 0.52 0.02 -0.71 -
DPS 0.48 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 2.40 1.67 1.10 0.50 0.49 0.60 0.48 30.73%
P/EPS 56.92 81.19 32.27 32.79 16.94 475.00 -15.88 -
EY 1.76 1.23 3.10 3.05 5.90 0.21 -6.30 -
DY 0.78 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 2.23 1.67 1.53 0.55 0.45 0.61 0.48 29.14%
P/EPS 52.95 81.19 45.06 36.07 15.32 487.50 -15.88 -
EY 1.89 1.23 2.22 2.77 6.53 0.21 -6.30 -
DY 0.83 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