[SWSCAP] YoY 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- 16.38%
YoY- 38.11%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 29,838 21,879 40,809 35,260 35,358 30,296 29,058 0.44%
PBT 1,192 835 544 -1,465 -2,332 1,163 521 14.77%
Tax 0 0 0 0 0 -110 -169 -
NP 1,192 835 544 -1,465 -2,332 1,053 352 22.52%
-
NP to SH 1,090 746 659 -1,327 -2,144 1,000 352 20.70%
-
Tax Rate 0.00% 0.00% 0.00% - - 9.46% 32.44% -
Total Cost 28,646 21,044 40,265 36,725 37,690 29,243 28,706 -0.03%
-
Net Worth 59,455 56,974 57,180 56,365 63,672 71,240 79,627 -4.74%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - 5,028 -
Div Payout % - - - - - - 1,428.57% -
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 59,455 56,974 57,180 56,365 63,672 71,240 79,627 -4.74%
NOSH 126,744 126,440 126,730 126,380 126,863 126,582 125,714 0.13%
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 3.99% 3.82% 1.33% -4.15% -6.60% 3.48% 1.21% -
ROE 1.83% 1.31% 1.15% -2.35% -3.37% 1.40% 0.44% -
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 23.54 17.30 32.20 27.90 27.87 23.93 23.11 0.30%
EPS 0.86 0.59 0.52 -1.05 -1.69 0.79 0.28 20.54%
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 9.87 7.24 13.50 11.66 11.70 10.02 9.61 0.44%
EPS 0.36 0.25 0.22 -0.44 -0.71 0.33 0.12 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
NAPS 0.1967 0.1885 0.1892 0.1865 0.2106 0.2357 0.2634 -4.74%
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 0.93 1.16 0.68 0.47 0.72 1.25 1.56 -8.25%
P/EPS 25.58 33.90 42.31 -12.38 -11.83 37.97 128.57 -23.57%
EY 3.91 2.95 2.36 -8.08 -8.45 2.63 0.78 30.78%
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 0.93 1.21 0.68 0.47 0.83 1.17 1.51 -7.75%
P/EPS 25.58 35.59 42.31 -12.38 -13.61 35.44 125.00 -23.21%
EY 3.91 2.81 2.36 -8.08 -7.35 2.82 0.80 30.23%
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