[SWSCAP] YoY TTM Result on 29-Feb-2012 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 136.59%
YoY- 535.54%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 124,847 120,569 108,779 99,453 117,847 138,739 145,877 -2.56%
PBT 3,119 5,898 2,744 2,226 -514 -3,841 -6,481 -
Tax 365 -885 -291 -230 -1 17 1,012 -15.62%
NP 3,484 5,013 2,453 1,996 -515 -3,824 -5,469 -
-
NP to SH 2,472 3,957 2,326 2,108 -484 -3,668 -5,449 -
-
Tax Rate -11.70% 15.01% 10.60% 10.33% - - - -
Total Cost 121,363 115,556 106,326 97,457 118,362 142,563 151,346 -3.61%
-
Net Worth 64,391 66,178 61,706 58,414 55,944 56,380 58,020 1.75%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 12 - - - - - - -
Div Payout % 0.52% - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 64,391 66,178 61,706 58,414 55,944 56,380 58,020 1.75%
NOSH 125,937 127,586 128,823 127,042 126,000 126,158 126,960 -0.13%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 2.79% 4.16% 2.26% 2.01% -0.44% -2.76% -3.75% -
ROE 3.84% 5.98% 3.77% 3.61% -0.87% -6.51% -9.39% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 99.13 94.50 84.44 78.28 93.53 109.97 114.90 -2.42%
EPS 1.96 3.10 1.81 1.66 -0.38 -2.91 -4.29 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5113 0.5187 0.479 0.4598 0.444 0.4469 0.457 1.88%
Adjusted Per Share Value based on latest NOSH - 127,042
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 41.30 39.89 35.99 32.90 38.99 45.90 48.26 -2.56%
EPS 0.82 1.31 0.77 0.70 -0.16 -1.21 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.213 0.2189 0.2041 0.1932 0.1851 0.1865 0.1919 1.75%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.82 0.555 0.20 0.21 0.19 0.27 0.13 -
P/RPS 0.83 0.59 0.24 0.27 0.20 0.25 0.11 40.02%
P/EPS 41.78 17.89 11.08 12.66 -49.46 -9.29 -3.03 -
EY 2.39 5.59 9.03 7.90 -2.02 -10.77 -33.01 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.07 0.42 0.46 0.43 0.60 0.28 33.69%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 21/04/14 24/04/13 20/04/12 25/04/11 14/04/10 22/04/09 -
Price 0.82 0.775 0.22 0.19 0.195 0.27 0.13 -
P/RPS 0.83 0.82 0.26 0.24 0.21 0.25 0.11 40.02%
P/EPS 41.78 24.99 12.18 11.45 -50.76 -9.29 -3.03 -
EY 2.39 4.00 8.21 8.73 -1.97 -10.77 -33.01 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.49 0.46 0.41 0.44 0.60 0.28 33.69%

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