[SWSCAP] YoY Quarter Result on 31-May-2014 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- -70.68%
YoY- -82.71%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 38,420 36,590 31,447 32,021 27,926 29,838 21,879 9.82%
PBT 1,024 1,858 -3,064 306 1,306 1,192 835 3.45%
Tax -265 819 -172 0 0 0 0 -
NP 759 2,677 -3,236 306 1,306 1,192 835 -1.57%
-
NP to SH 548 1,886 -3,336 217 1,255 1,090 746 -5.00%
-
Tax Rate 25.88% -44.08% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 37,661 33,913 34,683 31,715 26,620 28,646 21,044 10.17%
-
Net Worth 83,061 83,119 60,010 66,516 62,040 59,455 56,974 6.47%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 83,061 83,119 60,010 66,516 62,040 59,455 56,974 6.47%
NOSH 145,875 145,875 126,363 127,647 126,767 126,744 126,440 2.40%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 1.98% 7.32% -10.29% 0.96% 4.68% 3.99% 3.82% -
ROE 0.66% 2.27% -5.56% 0.33% 2.02% 1.83% 1.31% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 26.34 25.08 24.89 25.09 22.03 23.54 17.30 7.25%
EPS 0.38 1.34 -2.64 0.17 0.99 0.86 0.59 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5694 0.5698 0.4749 0.5211 0.4894 0.4691 0.4506 3.97%
Adjusted Per Share Value based on latest NOSH - 127,647
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 12.71 12.10 10.40 10.59 9.24 9.87 7.24 9.82%
EPS 0.18 0.62 -1.10 0.07 0.42 0.36 0.25 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2748 0.275 0.1985 0.2201 0.2052 0.1967 0.1885 6.47%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.15 1.14 0.775 0.765 0.22 0.22 0.20 -
P/RPS 4.37 4.54 3.11 3.05 1.00 0.93 1.16 24.71%
P/EPS 306.12 88.17 -29.36 450.00 22.22 25.58 33.90 44.25%
EY 0.33 1.13 -3.41 0.22 4.50 3.91 2.95 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.00 1.63 1.47 0.45 0.47 0.44 28.88%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 28/07/17 28/07/16 22/07/15 24/07/14 25/07/13 26/07/12 27/07/11 -
Price 1.13 1.31 0.80 0.87 0.25 0.22 0.21 -
P/RPS 4.29 5.22 3.21 3.47 1.13 0.93 1.21 23.46%
P/EPS 300.80 101.32 -30.30 511.76 25.25 25.58 35.59 42.67%
EY 0.33 0.99 -3.30 0.20 3.96 3.91 2.81 -29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.30 1.68 1.67 0.51 0.47 0.47 27.05%

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