[SWSCAP] YoY Cumulative Quarter Result on 31-Aug-2009 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -4.38%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 112,255 89,182 144,917 137,655 139,527 135,885 115,459 -0.46%
PBT 3,671 915 -3,132 -4,371 -8,706 -2,126 -703 -
Tax -291 -231 0 16 1,005 -335 -478 -7.93%
NP 3,380 684 -3,132 -4,355 -7,701 -2,461 -1,181 -
-
NP to SH 3,133 589 -2,696 -4,413 -7,340 -2,552 -1,181 -
-
Tax Rate 7.93% 25.25% - - - - - -
Total Cost 108,875 88,498 148,049 142,010 147,228 138,346 116,640 -1.14%
-
Net Worth 59,863 56,956 55,945 58,823 63,225 70,921 70,616 -2.71%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - 2,435 -
Div Payout % - - - - - - 0.00% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 59,863 56,956 55,945 58,823 63,225 70,921 70,616 -2.71%
NOSH 126,400 127,391 126,572 126,446 126,551 126,532 121,752 0.62%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 3.01% 0.77% -2.16% -3.16% -5.52% -1.81% -1.02% -
ROE 5.23% 1.03% -4.82% -7.50% -11.61% -3.60% -1.67% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 88.81 70.01 114.49 108.86 110.25 107.39 94.83 -1.08%
EPS 2.48 0.47 -2.13 -3.49 -5.80 -2.02 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.4736 0.4471 0.442 0.4652 0.4996 0.5605 0.58 -3.31%
Adjusted Per Share Value based on latest NOSH - 123,333
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 36.84 29.27 47.56 45.18 45.79 44.60 37.90 -0.47%
EPS 1.03 0.19 -0.88 -1.45 -2.41 -0.84 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.1965 0.1869 0.1836 0.1931 0.2075 0.2328 0.2318 -2.71%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.22 0.19 0.25 0.16 0.25 0.34 0.36 -
P/RPS 0.25 0.27 0.22 0.15 0.23 0.32 0.38 -6.73%
P/EPS 8.88 41.09 -11.74 -4.58 -4.31 -16.86 -37.11 -
EY 11.27 2.43 -8.52 -21.81 -23.20 -5.93 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.46 0.42 0.57 0.34 0.50 0.61 0.62 -4.84%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/10/12 31/10/11 28/10/10 28/10/09 29/10/08 01/11/07 31/10/06 -
Price 0.22 0.25 0.22 0.14 0.14 0.28 0.35 -
P/RPS 0.25 0.36 0.19 0.13 0.13 0.26 0.37 -6.31%
P/EPS 8.88 54.07 -10.33 -4.01 -2.41 -13.88 -36.08 -
EY 11.27 1.85 -9.68 -24.93 -41.43 -7.20 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.46 0.56 0.50 0.30 0.28 0.50 0.60 -4.32%

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