[SWSCAP] YoY TTM Result on 31-Aug-2009 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 4.73%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 112,255 89,182 144,917 137,655 139,526 138,024 116,108 -0.56%
PBT 3,671 916 -3,133 -4,371 -8,705 -2,125 -9,202 -
Tax -291 -231 0 17 1,004 -335 -254 2.29%
NP 3,380 685 -3,133 -4,354 -7,701 -2,460 -9,456 -
-
NP to SH 3,132 589 -2,695 -4,413 -7,339 -2,552 -9,451 -
-
Tax Rate 7.93% 25.22% - - - - - -
Total Cost 108,875 88,497 148,050 142,009 147,227 140,484 125,564 -2.34%
-
Net Worth 60,110 56,532 55,738 57,374 63,074 71,021 70,091 -2.52%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - 10,078 -
Div Payout % - - - - - - 0.00% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 60,110 56,532 55,738 57,374 63,074 71,021 70,091 -2.52%
NOSH 126,923 126,470 126,105 123,333 126,250 126,666 120,847 0.82%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 3.01% 0.77% -2.16% -3.16% -5.52% -1.78% -8.14% -
ROE 5.21% 1.04% -4.84% -7.69% -11.64% -3.59% -13.48% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 88.44 70.52 114.92 111.61 110.52 108.97 96.08 -1.37%
EPS 2.47 0.47 -2.14 -3.58 -5.81 -2.01 -7.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.34 -
NAPS 0.4736 0.447 0.442 0.4652 0.4996 0.5607 0.58 -3.31%
Adjusted Per Share Value based on latest NOSH - 123,333
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 37.14 29.50 47.94 45.54 46.16 45.66 38.41 -0.55%
EPS 1.04 0.19 -0.89 -1.46 -2.43 -0.84 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.1989 0.187 0.1844 0.1898 0.2087 0.235 0.2319 -2.52%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.22 0.19 0.25 0.16 0.25 0.34 0.36 -
P/RPS 0.25 0.27 0.22 0.14 0.23 0.31 0.37 -6.31%
P/EPS 8.92 40.80 -11.70 -4.47 -4.30 -16.88 -4.60 -
EY 11.22 2.45 -8.55 -22.36 -23.25 -5.93 -21.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.17 -
P/NAPS 0.46 0.43 0.57 0.34 0.50 0.61 0.62 -4.84%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/10/12 31/10/11 28/10/10 28/10/09 29/10/08 01/11/07 31/10/06 -
Price 0.22 0.25 0.22 0.14 0.14 0.28 0.35 -
P/RPS 0.25 0.35 0.19 0.13 0.13 0.26 0.36 -5.89%
P/EPS 8.92 53.68 -10.29 -3.91 -2.41 -13.90 -4.48 -
EY 11.22 1.86 -9.71 -25.56 -41.52 -7.20 -22.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.83 -
P/NAPS 0.46 0.56 0.50 0.30 0.28 0.50 0.60 -4.32%

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