[SWSCAP] YoY Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
21-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -45.74%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 83,879 65,649 111,649 105,016 98,763 103,304 81,658 0.44%
PBT 2,806 1,138 -1,770 -4,311 -7,401 -1,972 617 28.68%
Tax 0 0 0 0 -8 -192 -373 -
NP 2,806 1,138 -1,770 -4,311 -7,409 -2,164 244 50.18%
-
NP to SH 2,665 801 -1,497 -4,228 -6,935 -2,176 244 48.89%
-
Tax Rate 0.00% 0.00% - - - - 60.45% -
Total Cost 81,073 64,511 113,419 109,327 106,172 105,468 81,414 -0.06%
-
Net Worth 59,248 57,290 57,241 56,457 63,515 71,200 73,595 -3.54%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - 4,647 -
Div Payout % - - - - - - 1,904.76% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 59,248 57,290 57,241 56,457 63,515 71,200 73,595 -3.54%
NOSH 126,303 127,142 126,864 126,586 126,551 126,511 116,190 1.39%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 3.35% 1.73% -1.59% -4.11% -7.50% -2.09% 0.30% -
ROE 4.50% 1.40% -2.62% -7.49% -10.92% -3.06% 0.33% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 66.41 51.63 88.01 82.96 78.04 81.66 70.28 -0.93%
EPS 2.11 0.63 -1.18 -3.34 -5.48 -1.72 0.21 46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.4691 0.4506 0.4512 0.446 0.5019 0.5628 0.6334 -4.87%
Adjusted Per Share Value based on latest NOSH - 126,380
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 27.53 21.55 36.64 34.47 32.42 33.91 26.80 0.44%
EPS 0.87 0.26 -0.49 -1.39 -2.28 -0.71 0.08 48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
NAPS 0.1945 0.188 0.1879 0.1853 0.2085 0.2337 0.2415 -3.53%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.22 0.20 0.22 0.13 0.20 0.30 0.36 -
P/RPS 0.33 0.39 0.25 0.16 0.26 0.37 0.51 -6.99%
P/EPS 10.43 31.75 -18.64 -3.89 -3.65 -17.44 171.43 -37.25%
EY 9.59 3.15 -5.36 -25.69 -27.40 -5.73 0.58 59.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 0.47 0.44 0.49 0.29 0.40 0.53 0.57 -3.16%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 27/07/11 26/07/10 21/07/09 22/07/08 26/07/07 28/07/06 -
Price 0.22 0.21 0.22 0.13 0.23 0.28 0.35 -
P/RPS 0.33 0.41 0.25 0.16 0.29 0.34 0.50 -6.68%
P/EPS 10.43 33.33 -18.64 -3.89 -4.20 -16.28 166.67 -36.96%
EY 9.59 3.00 -5.36 -25.69 -23.83 -6.14 0.60 58.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.43 -
P/NAPS 0.47 0.47 0.49 0.29 0.46 0.50 0.55 -2.58%

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