[SWSCAP] YoY TTM Result on 31-May-2015 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- -143.73%
YoY- -137.03%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 128,784 146,877 146,046 124,273 124,664 106,867 107,412 3.06%
PBT 9,400 1,788 8,275 -251 4,898 2,858 2,583 24.01%
Tax -2,512 -517 1,163 193 -885 -291 -230 48.92%
NP 6,888 1,271 9,438 -58 4,013 2,567 2,353 19.59%
-
NP to SH 7,184 677 7,502 -1,081 2,919 2,491 2,452 19.61%
-
Tax Rate 26.72% 28.91% -14.05% - 18.07% 10.18% 8.90% -
Total Cost 121,896 145,606 136,608 124,331 120,651 104,300 105,059 2.50%
-
Net Worth 100,216 83,061 83,119 60,010 66,516 62,040 59,455 9.08%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - 1,458 12 - - - -
Div Payout % - - 19.44% 0.00% - - - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 100,216 83,061 83,119 60,010 66,516 62,040 59,455 9.08%
NOSH 145,875 145,875 145,875 126,363 127,647 126,767 126,744 2.36%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 5.35% 0.87% 6.46% -0.05% 3.22% 2.40% 2.19% -
ROE 7.17% 0.82% 9.03% -1.80% 4.39% 4.02% 4.12% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 88.28 100.69 100.12 98.35 97.66 84.30 84.75 0.68%
EPS 4.92 0.46 5.14 -0.86 2.29 1.97 1.93 16.87%
DPS 0.00 0.00 1.00 0.01 0.00 0.00 0.00 -
NAPS 0.687 0.5694 0.5698 0.4749 0.5211 0.4894 0.4691 6.56%
Adjusted Per Share Value based on latest NOSH - 126,363
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 42.60 48.59 48.32 41.11 41.24 35.35 35.53 3.06%
EPS 2.38 0.22 2.48 -0.36 0.97 0.82 0.81 19.66%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.3315 0.2748 0.275 0.1985 0.2201 0.2052 0.1967 9.08%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.98 1.15 1.14 0.775 0.765 0.22 0.22 -
P/RPS 1.11 1.14 1.14 0.79 0.78 0.26 0.26 27.35%
P/EPS 19.90 247.79 22.17 -90.59 33.45 11.20 11.37 9.77%
EY 5.03 0.40 4.51 -1.10 2.99 8.93 8.79 -8.87%
DY 0.00 0.00 0.88 0.01 0.00 0.00 0.00 -
P/NAPS 1.43 2.02 2.00 1.63 1.47 0.45 0.47 20.36%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 28/07/17 28/07/16 22/07/15 24/07/14 25/07/13 26/07/12 -
Price 0.79 1.13 1.31 0.80 0.87 0.25 0.22 -
P/RPS 0.89 1.12 1.31 0.81 0.89 0.30 0.26 22.75%
P/EPS 16.04 243.48 25.47 -93.52 38.04 12.72 11.37 5.89%
EY 6.23 0.41 3.93 -1.07 2.63 7.86 8.79 -5.57%
DY 0.00 0.00 0.76 0.01 0.00 0.00 0.00 -
P/NAPS 1.15 1.98 2.30 1.68 1.67 0.51 0.47 16.07%

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