[SWSCAP] YoY TTM Result on 31-May-2011 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 17.98%
YoY- 76.4%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 124,664 106,867 107,412 98,917 144,288 145,779 131,344 -0.86%
PBT 4,898 2,858 2,583 -223 -1,832 -5,614 -7,555 -
Tax -885 -291 -230 -1 17 1,012 -151 34.25%
NP 4,013 2,567 2,353 -224 -1,815 -4,602 -7,706 -
-
NP to SH 2,919 2,491 2,452 -397 -1,682 -4,632 -7,311 -
-
Tax Rate 18.07% 10.18% 8.90% - - - - -
Total Cost 120,651 104,300 105,059 99,141 146,103 150,381 139,050 -2.33%
-
Net Worth 66,516 62,040 59,455 56,974 57,180 56,365 63,672 0.73%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 66,516 62,040 59,455 56,974 57,180 56,365 63,672 0.73%
NOSH 127,647 126,767 126,744 126,440 126,730 126,380 126,863 0.10%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 3.22% 2.40% 2.19% -0.23% -1.26% -3.16% -5.87% -
ROE 4.39% 4.02% 4.12% -0.70% -2.94% -8.22% -11.48% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 97.66 84.30 84.75 78.23 113.85 115.35 103.53 -0.96%
EPS 2.29 1.97 1.93 -0.31 -1.33 -3.67 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5211 0.4894 0.4691 0.4506 0.4512 0.446 0.5019 0.62%
Adjusted Per Share Value based on latest NOSH - 126,440
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 41.24 35.35 35.53 32.72 47.73 48.23 43.45 -0.86%
EPS 0.97 0.82 0.81 -0.13 -0.56 -1.53 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2052 0.1967 0.1885 0.1892 0.1865 0.2106 0.73%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.765 0.22 0.22 0.20 0.22 0.13 0.20 -
P/RPS 0.78 0.26 0.26 0.26 0.19 0.11 0.19 26.52%
P/EPS 33.45 11.20 11.37 -63.70 -16.58 -3.55 -3.47 -
EY 2.99 8.93 8.79 -1.57 -6.03 -28.19 -28.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.45 0.47 0.44 0.49 0.29 0.40 24.21%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 25/07/13 26/07/12 27/07/11 26/07/10 21/07/09 22/07/08 -
Price 0.87 0.25 0.22 0.21 0.22 0.13 0.23 -
P/RPS 0.89 0.30 0.26 0.27 0.19 0.11 0.22 26.21%
P/EPS 38.04 12.72 11.37 -66.88 -16.58 -3.55 -3.99 -
EY 2.63 7.86 8.79 -1.50 -6.03 -28.19 -25.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.51 0.47 0.47 0.49 0.29 0.46 23.96%

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