[SWSCAP] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 162.42%
YoY- 205.53%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
Revenue 28,894 31,617 55,962 42,265 43,625 31,964 33,977 -2.18%
PBT -5,793 -1,744 3,204 -1,497 -2,484 8,526 -865 29.58%
Tax -689 248 -499 -1,219 372 -2,065 -191 19.10%
NP -6,482 -1,496 2,705 -2,716 -2,112 6,461 -1,056 28.05%
-
NP to SH -6,482 -1,538 2,731 -2,588 -1,807 6,813 -5,191 3.07%
-
Tax Rate - - 15.57% - - 24.22% - -
Total Cost 35,376 33,113 53,257 44,981 45,737 25,503 35,033 0.13%
-
Net Worth 148,116 140,289 110,020 103,048 90,880 99,836 77,702 9.19%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
Net Worth 148,116 140,289 110,020 103,048 90,880 99,836 77,702 9.19%
NOSH 302,278 275,078 211,578 206,428 182,343 145,875 140,131 11.04%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
NP Margin -22.43% -4.73% 4.83% -6.43% -4.84% 20.21% -3.11% -
ROE -4.38% -1.10% 2.48% -2.51% -1.99% 6.82% -6.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
RPS 9.56 11.49 26.45 20.47 23.92 21.91 24.25 -11.91%
EPS -2.14 -0.56 1.29 -1.25 -0.99 4.67 -3.56 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.52 0.4992 0.4984 0.6844 0.5545 -1.67%
Adjusted Per Share Value based on latest NOSH - 211,578
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
RPS 9.56 10.46 18.51 13.98 14.43 10.57 11.24 -2.18%
EPS -2.14 -0.51 0.90 -0.86 -0.60 2.25 -1.72 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4641 0.364 0.3409 0.3007 0.3303 0.2571 9.18%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/08/17 30/08/16 -
Price 0.285 0.295 0.40 0.80 0.625 1.06 1.30 -
P/RPS 2.98 2.57 1.51 3.91 2.61 4.84 5.36 -7.68%
P/EPS -13.29 -52.76 30.99 -63.81 -63.07 22.70 -35.09 -12.39%
EY -7.52 -1.90 3.23 -1.57 -1.59 4.41 -2.85 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.77 1.60 1.25 1.55 2.34 -17.31%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 CAGR
Date 28/02/24 27/02/23 28/02/22 06/04/21 28/02/20 31/10/17 26/10/16 -
Price 0.235 0.29 0.40 0.545 0.51 1.26 1.14 -
P/RPS 2.46 2.52 1.51 2.66 2.13 5.75 4.70 -8.44%
P/EPS -10.96 -51.87 30.99 -43.47 -51.46 26.98 -30.77 -13.12%
EY -9.13 -1.93 3.23 -2.30 -1.94 3.71 -3.25 15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.77 1.09 1.02 1.84 2.06 -18.00%

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