[SWSCAP] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -110.36%
YoY- -585.06%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Revenue 158,404 159,744 139,564 146,360 144,864 149,099 124,852 3.29%
PBT 4,607 13,217 -468 -8,726 11,461 5,921 564 33.12%
Tax -1,678 -10,286 -2,057 7 -2,391 -15 547 -
NP 2,929 2,931 -2,525 -8,719 9,070 5,906 1,111 14.11%
-
NP to SH 2,604 2,884 -2,423 -7,796 8,555 1 256 37.16%
-
Tax Rate 36.42% 77.82% - - 20.86% 0.25% -96.99% -
Total Cost 155,475 156,813 142,089 155,079 135,794 143,193 123,741 3.15%
-
Net Worth 140,289 110,020 103,048 90,880 99,836 77,702 62,256 11.70%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Div - - - - - 1,405 - -
Div Payout % - - - - - 140,579.70% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 140,289 110,020 103,048 90,880 99,836 77,702 62,256 11.70%
NOSH 275,078 211,578 206,428 182,343 145,875 145,875 126,229 11.19%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 1.85% 1.83% -1.81% -5.96% 6.26% 3.96% 0.89% -
ROE 1.86% 2.62% -2.35% -8.58% 8.57% 0.00% 0.41% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
RPS 57.59 75.50 67.61 80.27 99.31 106.40 98.91 -7.10%
EPS 0.95 1.36 -1.17 -4.28 5.86 0.00 0.20 23.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.51 0.52 0.4992 0.4984 0.6844 0.5545 0.4932 0.45%
Adjusted Per Share Value based on latest NOSH - 182,343
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
RPS 52.40 52.85 46.17 48.42 47.92 49.33 41.30 3.29%
EPS 0.86 0.95 -0.80 -2.58 2.83 0.00 0.08 38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.4641 0.364 0.3409 0.3007 0.3303 0.2571 0.206 11.70%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/08/17 30/08/16 28/08/15 -
Price 0.295 0.40 0.80 0.625 1.06 1.30 0.76 -
P/RPS 0.51 0.53 1.18 0.78 1.07 1.22 0.77 -5.45%
P/EPS 31.16 29.35 -68.16 -14.62 18.07 182,171.06 374.74 -28.74%
EY 3.21 3.41 -1.47 -6.84 5.53 0.00 0.27 40.11%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.58 0.77 1.60 1.25 1.55 2.34 1.54 -12.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Date 27/02/23 28/02/22 06/04/21 28/02/20 31/10/17 26/10/16 29/10/15 -
Price 0.29 0.40 0.535 0.51 1.26 1.14 0.81 -
P/RPS 0.50 0.53 0.79 0.64 1.27 1.07 0.82 -6.51%
P/EPS 30.63 29.35 -45.58 -11.93 21.48 159,750.00 399.40 -29.52%
EY 3.26 3.41 -2.19 -8.38 4.65 0.00 0.25 41.88%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.57 0.77 1.07 1.02 1.84 2.06 1.64 -13.40%

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