[SWSCAP] YoY TTM Result on 31-May-2013 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 7.09%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 146,046 124,273 124,664 106,867 107,412 98,917 144,288 0.20%
PBT 8,275 -251 4,898 2,858 2,583 -223 -1,832 -
Tax 1,163 193 -885 -291 -230 -1 17 102.10%
NP 9,438 -58 4,013 2,567 2,353 -224 -1,815 -
-
NP to SH 7,502 -1,081 2,919 2,491 2,452 -397 -1,682 -
-
Tax Rate -14.05% - 18.07% 10.18% 8.90% - - -
Total Cost 136,608 124,331 120,651 104,300 105,059 99,141 146,103 -1.11%
-
Net Worth 83,119 60,010 66,516 62,040 59,455 56,974 57,180 6.42%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 1,458 12 - - - - - -
Div Payout % 19.44% 0.00% - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 83,119 60,010 66,516 62,040 59,455 56,974 57,180 6.42%
NOSH 145,875 126,363 127,647 126,767 126,744 126,440 126,730 2.37%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 6.46% -0.05% 3.22% 2.40% 2.19% -0.23% -1.26% -
ROE 9.03% -1.80% 4.39% 4.02% 4.12% -0.70% -2.94% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 100.12 98.35 97.66 84.30 84.75 78.23 113.85 -2.11%
EPS 5.14 -0.86 2.29 1.97 1.93 -0.31 -1.33 -
DPS 1.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.4749 0.5211 0.4894 0.4691 0.4506 0.4512 3.96%
Adjusted Per Share Value based on latest NOSH - 126,767
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 47.93 40.79 40.92 35.08 35.25 32.47 47.36 0.19%
EPS 2.46 -0.35 0.96 0.82 0.80 -0.13 -0.55 -
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2728 0.197 0.2183 0.2036 0.1951 0.187 0.1877 6.42%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.14 0.775 0.765 0.22 0.22 0.20 0.22 -
P/RPS 1.14 0.79 0.78 0.26 0.26 0.26 0.19 34.76%
P/EPS 22.17 -90.59 33.45 11.20 11.37 -63.70 -16.58 -
EY 4.51 -1.10 2.99 8.93 8.79 -1.57 -6.03 -
DY 0.88 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.63 1.47 0.45 0.47 0.44 0.49 26.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 22/07/15 24/07/14 25/07/13 26/07/12 27/07/11 26/07/10 -
Price 1.31 0.80 0.87 0.25 0.22 0.21 0.22 -
P/RPS 1.31 0.81 0.89 0.30 0.26 0.27 0.19 37.91%
P/EPS 25.47 -93.52 38.04 12.72 11.37 -66.88 -16.58 -
EY 3.93 -1.07 2.63 7.86 8.79 -1.50 -6.03 -
DY 0.76 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.68 1.67 0.51 0.47 0.47 0.49 29.36%

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