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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 31,936 130,666 96,821 61,578 32,350 144,864 112,900 -56.88%
  QoQ % -75.56% 34.96% 57.23% 90.35% -77.67% 28.31% -
  Horiz. % 28.29% 115.74% 85.76% 54.54% 28.65% 128.31% 100.00%
PBT -1,141 647 874 -465 1,110 11,462 2,935 -
  QoQ % -276.35% -25.97% 287.96% -141.89% -90.32% 290.53% -
  Horiz. % -38.88% 22.04% 29.78% -15.84% 37.82% 390.53% 100.00%
Tax -118 -1,570 -448 -712 -418 -2,392 -326 -49.18%
  QoQ % 92.48% -250.45% 37.08% -70.33% 82.53% -633.74% -
  Horiz. % 36.20% 481.60% 137.42% 218.40% 128.22% 733.74% 100.00%
NP -1,259 -923 426 -1,177 692 9,070 2,609 -
  QoQ % -36.40% -316.67% 136.19% -270.09% -92.37% 247.64% -
  Horiz. % -48.26% -35.38% 16.33% -45.11% 26.52% 347.64% 100.00%
NP to SH -1,311 -1,038 371 -1,211 665 8,555 1,742 -
  QoQ % -26.30% -379.78% 130.64% -282.11% -92.23% 391.10% -
  Horiz. % -75.26% -59.59% 21.30% -69.52% 38.17% 491.10% 100.00%
Tax Rate - % 242.66 % 51.26 % - % 37.66 % 20.87 % 11.11 % -
  QoQ % 0.00% 373.39% 0.00% 0.00% 80.45% 87.85% -
  Horiz. % 0.00% 2,184.16% 461.39% 0.00% 338.97% 187.85% 100.00%
Total Cost 33,195 131,589 96,395 62,755 31,658 135,794 110,291 -55.06%
  QoQ % -74.77% 36.51% 53.61% 98.23% -76.69% 23.12% -
  Horiz. % 30.10% 119.31% 87.40% 56.90% 28.70% 123.12% 100.00%
Net Worth 97,480 98,793 100,216 98,626 100,653 99,836 83,061 11.25%
  QoQ % -1.33% -1.42% 1.61% -2.01% 0.82% 20.20% -
  Horiz. % 117.36% 118.94% 120.65% 118.74% 121.18% 120.20% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 97,480 98,793 100,216 98,626 100,653 99,836 83,061 11.25%
  QoQ % -1.33% -1.42% 1.61% -2.01% 0.82% 20.20% -
  Horiz. % 117.36% 118.94% 120.65% 118.74% 121.18% 120.20% 100.00%
NOSH 182,343 182,343 145,875 145,875 145,875 145,875 145,875 16.02%
  QoQ % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin -3.94 % -0.71 % 0.44 % -1.91 % 2.14 % 6.26 % 2.31 % -
  QoQ % -454.93% -261.36% 123.04% -189.25% -65.81% 171.00% -
  Horiz. % -170.56% -30.74% 19.05% -82.68% 92.64% 271.00% 100.00%
ROE -1.34 % -1.05 % 0.37 % -1.23 % 0.66 % 8.57 % 2.10 % -
  QoQ % -27.62% -383.78% 130.08% -286.36% -92.30% 308.10% -
  Horiz. % -63.81% -50.00% 17.62% -58.57% 31.43% 408.10% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 17.51 71.66 66.37 42.21 22.18 99.31 77.40 -62.84%
  QoQ % -75.57% 7.97% 57.24% 90.31% -77.67% 28.31% -
  Horiz. % 22.62% 92.58% 85.75% 54.53% 28.66% 128.31% 100.00%
EPS -0.72 -0.57 0.25 -0.83 0.46 5.86 1.19 -
  QoQ % -26.32% -328.00% 130.12% -280.43% -92.15% 392.44% -
  Horiz. % -60.50% -47.90% 21.01% -69.75% 38.66% 492.44% 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 0.5346 0.5418 0.6870 0.6761 0.6900 0.6844 0.5694 -4.11%
  QoQ % -1.33% -21.14% 1.61% -2.01% 0.82% 20.20% -
  Horiz. % 93.89% 95.15% 120.65% 118.74% 121.18% 120.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 17.51 71.66 53.10 33.77 17.74 79.45 61.92 -56.88%
  QoQ % -75.57% 34.95% 57.24% 90.36% -77.67% 28.31% -
  Horiz. % 28.28% 115.73% 85.76% 54.54% 28.65% 128.31% 100.00%
EPS -0.72 -0.57 0.20 -0.66 0.36 4.69 0.96 -
  QoQ % -26.32% -385.00% 130.30% -283.33% -92.32% 388.54% -
  Horiz. % -75.00% -59.38% 20.83% -68.75% 37.50% 488.54% 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 0.5346 0.5418 0.5496 0.5409 0.5520 0.5475 0.4555 11.25%
  QoQ % -1.33% -1.42% 1.61% -2.01% 0.82% 20.20% -
  Horiz. % 117.37% 118.95% 120.66% 118.75% 121.19% 120.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.7150 0.7900 0.9800 1.2200 1.1500 1.0600 1.1500 -
P/RPS 4.08 1.10 1.48 2.89 5.19 1.07 1.49 95.61%
  QoQ % 270.91% -25.68% -48.79% -44.32% 385.05% -28.19% -
  Horiz. % 273.83% 73.83% 99.33% 193.96% 348.32% 71.81% 100.00%
P/EPS -99.45 -138.78 385.33 -146.96 252.27 18.07 96.30 -
  QoQ % 28.34% -136.02% 362.20% -158.26% 1,296.07% -81.24% -
  Horiz. % -103.27% -144.11% 400.13% -152.61% 261.96% 18.76% 100.00%
EY -1.01 -0.72 0.26 -0.68 0.40 5.53 1.04 -
  QoQ % -40.28% -376.92% 138.24% -270.00% -92.77% 431.73% -
  Horiz. % -97.12% -69.23% 25.00% -65.38% 38.46% 531.73% 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 1.34 1.46 1.43 1.80 1.67 1.55 2.02 -23.92%
  QoQ % -8.22% 2.10% -20.56% 7.78% 7.74% -23.27% -
  Horiz. % 66.34% 72.28% 70.79% 89.11% 82.67% 76.73% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/01/19 30/10/18 30/07/18 25/04/18 23/01/18 31/10/17 28/07/17 -
Price 0.6350 0.6100 0.7900 1.1500 1.2500 1.2600 1.1300 -
P/RPS 3.63 0.85 1.19 2.72 5.64 1.27 1.46 83.43%
  QoQ % 327.06% -28.57% -56.25% -51.77% 344.09% -13.01% -
  Horiz. % 248.63% 58.22% 81.51% 186.30% 386.30% 86.99% 100.00%
P/EPS -88.32 -107.16 310.62 -138.53 274.20 21.48 94.63 -
  QoQ % 17.58% -134.50% 324.23% -150.52% 1,176.54% -77.30% -
  Horiz. % -93.33% -113.24% 328.25% -146.39% 289.76% 22.70% 100.00%
EY -1.13 -0.93 0.32 -0.72 0.36 4.65 1.06 -
  QoQ % -21.51% -390.62% 144.44% -300.00% -92.26% 338.68% -
  Horiz. % -106.60% -87.74% 30.19% -67.92% 33.96% 438.68% 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 1.19 1.13 1.15 1.70 1.81 1.84 1.98 -28.76%
  QoQ % 5.31% -1.74% -32.35% -6.08% -1.63% -7.07% -
  Horiz. % 60.10% 57.07% 58.08% 85.86% 91.41% 92.93% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers