[SWSCAP] YoY Cumulative 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- 163.41%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 115,121 93,928 96,274 78,490 83,879 65,649 111,649 0.51%
PBT 6,787 -925 3,676 1,993 2,806 1,138 -1,770 -
Tax 175 -440 -513 0 0 0 0 -
NP 6,962 -1,365 3,163 1,993 2,806 1,138 -1,770 -
-
NP to SH 5,191 -2,054 2,398 2,023 2,665 801 -1,497 -
-
Tax Rate -2.58% - 13.96% 0.00% 0.00% 0.00% - -
Total Cost 108,159 95,293 93,111 76,497 81,073 64,511 113,419 -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 1,458 - - - - - - -
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 6.25% -3.41% 3.65% 3.27% 4.50% 1.40% -2.62% -
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 78.92 74.08 76.28 62.08 66.41 51.63 88.01 -1.79%
EPS 3.68 -1.62 1.90 1.60 2.11 0.63 -1.18 -
DPS 1.00 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 37.78 30.83 31.60 25.76 27.53 21.55 36.64 0.51%
EPS 1.70 -0.67 0.79 0.66 0.87 0.26 -0.49 -
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2728 0.1976 0.2159 0.2031 0.1945 0.188 0.1879 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 1.44 1.05 1.00 0.35 0.33 0.39 0.25 33.85%
P/EPS 32.04 -47.84 40.26 13.75 10.43 31.75 -18.64 -
EY 3.12 -2.09 2.48 7.27 9.59 3.15 -5.36 -
DY 0.88 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 1.66 1.08 1.14 0.40 0.33 0.41 0.25 37.05%
P/EPS 36.81 -49.38 45.79 15.62 10.43 33.33 -18.64 -
EY 2.72 -2.03 2.18 6.40 9.59 3.00 -5.36 -
DY 0.76 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