[SWSCAP] YoY Quarter Result on 31-Aug-2013 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -58.57%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 33,977 30,924 30,345 28,390 28,376 23,533 33,268 0.35%
PBT -865 1,489 674 1,223 865 -223 -1,362 -7.28%
Tax -191 987 615 -373 -291 -230 0 -
NP -1,056 2,476 1,289 850 574 -453 -1,362 -4.14%
-
NP to SH -5,191 2,310 955 520 468 -212 -1,198 27.65%
-
Tax Rate - -66.29% -91.25% 30.50% 33.64% - - -
Total Cost 35,033 28,448 29,056 27,540 27,802 23,986 34,630 0.19%
-
Net Worth 77,702 62,256 63,793 59,675 60,110 56,532 55,738 5.68%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - 12 - - - - -
Div Payout % - - 1.33% - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 77,702 62,256 63,793 59,675 60,110 56,532 55,738 5.68%
NOSH 140,131 126,229 127,333 126,271 126,923 126,470 126,105 1.77%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -3.11% 8.01% 4.25% 2.99% 2.02% -1.92% -4.09% -
ROE -6.68% 3.71% 1.50% 0.87% 0.78% -0.38% -2.15% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 24.25 24.50 23.83 22.48 22.36 18.61 26.38 -1.39%
EPS -3.56 1.83 0.75 0.41 0.37 -0.17 -0.95 24.60%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.4932 0.501 0.4726 0.4736 0.447 0.442 3.84%
Adjusted Per Share Value based on latest NOSH - 126,271
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 11.24 10.23 10.04 9.39 9.39 7.79 11.01 0.34%
EPS -1.72 0.76 0.32 0.17 0.15 -0.07 -0.40 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.206 0.211 0.1974 0.1989 0.187 0.1844 5.69%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.30 0.76 0.845 0.24 0.22 0.19 0.25 -
P/RPS 5.36 3.10 3.55 1.07 0.98 1.02 0.95 33.39%
P/EPS -35.09 41.53 112.67 58.28 59.66 -113.35 -26.32 4.90%
EY -2.85 2.41 0.89 1.72 1.68 -0.88 -3.80 -4.67%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.54 1.69 0.51 0.46 0.43 0.57 26.51%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 29/10/15 29/10/14 30/10/13 30/10/12 31/10/11 28/10/10 -
Price 1.14 0.81 0.81 0.245 0.22 0.25 0.22 -
P/RPS 4.70 3.31 3.40 1.09 0.98 1.34 0.83 33.47%
P/EPS -30.77 44.26 108.00 59.49 59.66 -149.14 -23.16 4.84%
EY -3.25 2.26 0.93 1.68 1.68 -0.67 -4.32 -4.62%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.64 1.62 0.52 0.46 0.56 0.50 26.58%

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