Highlights

[SWSCAP] QoQ Cumulative Quarter Result on 2018-11-30 [#1]

Stock [SWSCAP]: SWS CAPITAL BHD
Announcement Date 30-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -26.30%    YoY -     -297.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 60,952 31,936 130,666 96,821 61,578 32,350 144,864 -43.94%
  QoQ % 90.86% -75.56% 34.96% 57.23% 90.35% -77.67% -
  Horiz. % 42.08% 22.05% 90.20% 66.84% 42.51% 22.33% 100.00%
PBT -3,442 -1,141 647 874 -465 1,110 11,462 -
  QoQ % -201.67% -276.35% -25.97% 287.96% -141.89% -90.32% -
  Horiz. % -30.03% -9.95% 5.64% 7.63% -4.06% 9.68% 100.00%
Tax -245 -118 -1,570 -448 -712 -418 -2,392 -78.20%
  QoQ % -107.63% 92.48% -250.45% 37.08% -70.33% 82.53% -
  Horiz. % 10.24% 4.93% 65.64% 18.73% 29.77% 17.47% 100.00%
NP -3,687 -1,259 -923 426 -1,177 692 9,070 -
  QoQ % -192.85% -36.40% -316.67% 136.19% -270.09% -92.37% -
  Horiz. % -40.65% -13.88% -10.18% 4.70% -12.98% 7.63% 100.00%
NP to SH -3,595 -1,311 -1,038 371 -1,211 665 8,555 -
  QoQ % -174.22% -26.30% -379.78% 130.64% -282.11% -92.23% -
  Horiz. % -42.02% -15.32% -12.13% 4.34% -14.16% 7.77% 100.00%
Tax Rate - % - % 242.66 % 51.26 % - % 37.66 % 20.87 % -
  QoQ % 0.00% 0.00% 373.39% 0.00% 0.00% 80.45% -
  Horiz. % 0.00% 0.00% 1,162.72% 245.62% 0.00% 180.45% 100.00%
Total Cost 64,639 33,195 131,589 96,395 62,755 31,658 135,794 -39.12%
  QoQ % 94.73% -74.77% 36.51% 53.61% 98.23% -76.69% -
  Horiz. % 47.60% 24.45% 96.90% 70.99% 46.21% 23.31% 100.00%
Net Worth 95,201 97,480 98,793 100,216 98,626 100,653 99,836 -3.13%
  QoQ % -2.34% -1.33% -1.42% 1.61% -2.01% 0.82% -
  Horiz. % 95.36% 97.64% 98.96% 100.38% 98.79% 100.82% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 95,201 97,480 98,793 100,216 98,626 100,653 99,836 -3.13%
  QoQ % -2.34% -1.33% -1.42% 1.61% -2.01% 0.82% -
  Horiz. % 95.36% 97.64% 98.96% 100.38% 98.79% 100.82% 100.00%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 145,875 16.09%
  QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -6.05 % -3.94 % -0.71 % 0.44 % -1.91 % 2.14 % 6.26 % -
  QoQ % -53.55% -454.93% -261.36% 123.04% -189.25% -65.81% -
  Horiz. % -96.65% -62.94% -11.34% 7.03% -30.51% 34.19% 100.00%
ROE -3.78 % -1.34 % -1.05 % 0.37 % -1.23 % 0.66 % 8.57 % -
  QoQ % -182.09% -27.62% -383.78% 130.08% -286.36% -92.30% -
  Horiz. % -44.11% -15.64% -12.25% 4.32% -14.35% 7.70% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 33.43 17.51 71.66 66.37 42.21 22.18 99.31 -51.71%
  QoQ % 90.92% -75.57% 7.97% 57.24% 90.31% -77.67% -
  Horiz. % 33.66% 17.63% 72.16% 66.83% 42.50% 22.33% 100.00%
EPS -1.97 -0.72 -0.57 0.25 -0.83 0.46 5.86 -
  QoQ % -173.61% -26.32% -328.00% 130.12% -280.43% -92.15% -
  Horiz. % -33.62% -12.29% -9.73% 4.27% -14.16% 7.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5221 0.5346 0.5418 0.6870 0.6761 0.6900 0.6844 -16.55%
  QoQ % -2.34% -1.33% -21.14% 1.61% -2.01% 0.82% -
  Horiz. % 76.29% 78.11% 79.16% 100.38% 98.79% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 33.43 17.51 71.66 53.10 33.77 17.74 79.45 -43.94%
  QoQ % 90.92% -75.57% 34.95% 57.24% 90.36% -77.67% -
  Horiz. % 42.08% 22.04% 90.20% 66.83% 42.50% 22.33% 100.00%
EPS -1.97 -0.72 -0.57 0.20 -0.66 0.36 4.69 -
  QoQ % -173.61% -26.32% -385.00% 130.30% -283.33% -92.32% -
  Horiz. % -42.00% -15.35% -12.15% 4.26% -14.07% 7.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5221 0.5346 0.5418 0.5496 0.5409 0.5520 0.5475 -3.13%
  QoQ % -2.34% -1.33% -1.42% 1.61% -2.01% 0.82% -
  Horiz. % 95.36% 97.64% 98.96% 100.38% 98.79% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.6800 0.7150 0.7900 0.9800 1.2200 1.1500 1.0600 -
P/RPS 2.03 4.08 1.10 1.48 2.89 5.19 1.07 53.43%
  QoQ % -50.25% 270.91% -25.68% -48.79% -44.32% 385.05% -
  Horiz. % 189.72% 381.31% 102.80% 138.32% 270.09% 485.05% 100.00%
P/EPS -34.49 -99.45 -138.78 385.33 -146.96 252.27 18.07 -
  QoQ % 65.32% 28.34% -136.02% 362.20% -158.26% 1,296.07% -
  Horiz. % -190.87% -550.36% -768.01% 2,132.43% -813.28% 1,396.07% 100.00%
EY -2.90 -1.01 -0.72 0.26 -0.68 0.40 5.53 -
  QoQ % -187.13% -40.28% -376.92% 138.24% -270.00% -92.77% -
  Horiz. % -52.44% -18.26% -13.02% 4.70% -12.30% 7.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 1.34 1.46 1.43 1.80 1.67 1.55 -11.09%
  QoQ % -2.99% -8.22% 2.10% -20.56% 7.78% 7.74% -
  Horiz. % 83.87% 86.45% 94.19% 92.26% 116.13% 107.74% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 30/01/19 30/10/18 30/07/18 25/04/18 23/01/18 31/10/17 -
Price 0.6300 0.6350 0.6100 0.7900 1.1500 1.2500 1.2600 -
P/RPS 1.88 3.63 0.85 1.19 2.72 5.64 1.27 29.98%
  QoQ % -48.21% 327.06% -28.57% -56.25% -51.77% 344.09% -
  Horiz. % 148.03% 285.83% 66.93% 93.70% 214.17% 444.09% 100.00%
P/EPS -31.95 -88.32 -107.16 310.62 -138.53 274.20 21.48 -
  QoQ % 63.82% 17.58% -134.50% 324.23% -150.52% 1,176.54% -
  Horiz. % -148.74% -411.17% -498.88% 1,446.09% -644.93% 1,276.54% 100.00%
EY -3.13 -1.13 -0.93 0.32 -0.72 0.36 4.65 -
  QoQ % -176.99% -21.51% -390.62% 144.44% -300.00% -92.26% -
  Horiz. % -67.31% -24.30% -20.00% 6.88% -15.48% 7.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.19 1.13 1.15 1.70 1.81 1.84 -24.44%
  QoQ % 1.68% 5.31% -1.74% -32.35% -6.08% -1.63% -
  Horiz. % 65.76% 64.67% 61.41% 62.50% 92.39% 98.37% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers