[SWSCAP] YoY 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- -60.11%
YoY- -75.72%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 38,358 29,829 31,667 24,373 28,020 19,578 35,181 1.45%
PBT 2,844 765 1,284 5 1,094 -119 -2,291 -
Tax -298 -34 -282 0 0 -1 0 -
NP 2,546 731 1,002 5 1,094 -120 -2,291 -
-
NP to SH 1,940 403 740 219 902 -315 -2,069 -
-
Tax Rate 10.48% 4.44% 21.96% 0.00% 0.00% - - -
Total Cost 35,812 29,098 30,665 24,368 26,926 19,698 37,472 -0.75%
-
Net Worth 81,237 64,391 66,178 61,706 58,414 55,944 56,380 6.27%
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 % 75.19% - - - - - - -
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 64,391 66,178 61,706 58,414 55,944 56,380 6.27%
NOSH 145,875 125,937 127,586 128,823 127,042 126,000 126,158 2.44%
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 6.64% 2.45% 3.16% 0.02% 3.90% -0.61% -6.51% -
ROE 2.39% 0.63% 1.12% 0.35% 1.54% -0.56% -3.67% -
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 26.30 23.69 24.82 18.92 22.06 15.54 27.89 -0.97%
EPS 1.38 0.32 0.58 0.17 0.71 -0.25 -1.64 -
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 12.59 9.79 10.39 8.00 9.20 6.43 11.55 1.44%
EPS 0.64 0.13 0.24 0.07 0.30 -0.10 -0.68 -
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2666 0.2113 0.2172 0.2025 0.1917 0.1836 0.185 6.27%
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 4.91 3.46 2.24 1.06 0.95 1.22 0.97 31.00%
P/EPS 97.00 256.25 95.69 117.65 29.58 -76.00 -16.46 -
EY 1.03 0.39 1.05 0.85 3.38 -1.32 -6.07 -
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 4.56 3.46 3.12 1.16 0.86 1.25 0.97 29.39%
P/EPS 90.23 256.25 133.62 129.41 26.76 -78.00 -16.46 -
EY 1.11 0.39 0.75 0.77 3.74 -1.28 -6.07 -
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