Highlights

[SWSCAP] QoQ 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 -     6.96%    YoY -     -297.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 29,015 31,936 33,846 35,243 29,227 32,350 31,964 -6.27%
  QoQ % -9.15% -5.64% -3.96% 20.58% -9.65% 1.21% -
  Horiz. % 90.77% 99.91% 105.89% 110.26% 91.44% 101.21% 100.00%
PBT -2,301 -1,141 -227 1,339 -1,575 1,110 8,526 -
  QoQ % -101.67% -402.64% -116.95% 185.02% -241.89% -86.98% -
  Horiz. % -26.99% -13.38% -2.66% 15.70% -18.47% 13.02% 100.00%
Tax -127 -118 -1,122 264 -293 -418 -2,065 -84.50%
  QoQ % -7.63% 89.48% -525.00% 190.10% 29.90% 79.76% -
  Horiz. % 6.15% 5.71% 54.33% -12.78% 14.19% 20.24% 100.00%
NP -2,428 -1,259 -1,349 1,603 -1,868 692 6,461 -
  QoQ % -92.85% 6.67% -184.15% 185.81% -369.94% -89.29% -
  Horiz. % -37.58% -19.49% -20.88% 24.81% -28.91% 10.71% 100.00%
NP to SH -2,283 -1,311 -1,409 1,582 -1,876 665 6,813 -
  QoQ % -74.14% 6.96% -189.06% 184.33% -382.11% -90.24% -
  Horiz. % -33.51% -19.24% -20.68% 23.22% -27.54% 9.76% 100.00%
Tax Rate - % - % - % -19.72 % - % 37.66 % 24.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 55.49% -
  Horiz. % 0.00% 0.00% 0.00% -81.42% 0.00% 155.49% 100.00%
Total Cost 31,443 33,195 35,195 33,640 31,095 31,658 25,503 15.02%
  QoQ % -5.28% -5.68% 4.62% 8.18% -1.78% 24.13% -
  Horiz. % 123.29% 130.16% 138.00% 131.91% 121.93% 124.13% 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 -8.37 % -3.94 % -3.99 % 4.55 % -6.39 % 2.14 % 20.21 % -
  QoQ % -112.44% 1.25% -187.69% 171.21% -398.60% -89.41% -
  Horiz. % -41.42% -19.50% -19.74% 22.51% -31.62% 10.59% 100.00%
ROE -2.40 % -1.34 % -1.43 % 1.58 % -1.90 % 0.66 % 6.82 % -
  QoQ % -79.10% 6.29% -190.51% 183.16% -387.88% -90.32% -
  Horiz. % -35.19% -19.65% -20.97% 23.17% -27.86% 9.68% 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 15.91 17.51 18.56 24.16 20.04 22.18 21.91 -19.26%
  QoQ % -9.14% -5.66% -23.18% 20.56% -9.65% 1.23% -
  Horiz. % 72.62% 79.92% 84.71% 110.27% 91.47% 101.23% 100.00%
EPS -1.25 -0.72 -0.77 1.08 -1.29 0.46 4.67 -
  QoQ % -73.61% 6.49% -171.30% 183.72% -380.43% -90.15% -
  Horiz. % -26.77% -15.42% -16.49% 23.13% -27.62% 9.85% 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 15.91 17.51 18.56 19.33 16.03 17.74 17.53 -6.28%
  QoQ % -9.14% -5.66% -3.98% 20.59% -9.64% 1.20% -
  Horiz. % 90.76% 99.89% 105.88% 110.27% 91.44% 101.20% 100.00%
EPS -1.25 -0.72 -0.77 0.87 -1.03 0.36 3.74 -
  QoQ % -73.61% 6.49% -188.51% 184.47% -386.11% -90.37% -
  Horiz. % -33.42% -19.25% -20.59% 23.26% -27.54% 9.63% 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 4.27 4.08 4.26 4.06 6.09 5.19 4.84 -8.04%
  QoQ % 4.66% -4.23% 4.93% -33.33% 17.34% 7.23% -
  Horiz. % 88.22% 84.30% 88.02% 83.88% 125.83% 107.23% 100.00%
P/EPS -54.31 -99.45 -102.24 90.37 -94.87 252.27 22.70 -
  QoQ % 45.39% 2.73% -213.13% 195.26% -137.61% 1,011.32% -
  Horiz. % -239.25% -438.11% -450.40% 398.11% -417.93% 1,111.32% 100.00%
EY -1.84 -1.01 -0.98 1.11 -1.05 0.40 4.41 -
  QoQ % -82.18% -3.06% -188.29% 205.71% -362.50% -90.93% -
  Horiz. % -41.72% -22.90% -22.22% 25.17% -23.81% 9.07% 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 3.96 3.63 3.29 3.27 5.74 5.64 5.75 -22.07%
  QoQ % 9.09% 10.33% 0.61% -43.03% 1.77% -1.91% -
  Horiz. % 68.87% 63.13% 57.22% 56.87% 99.83% 98.09% 100.00%
P/EPS -50.32 -88.32 -78.94 72.85 -89.42 274.20 26.98 -
  QoQ % 43.03% -11.88% -208.36% 181.47% -132.61% 916.31% -
  Horiz. % -186.51% -327.35% -292.59% 270.01% -331.43% 1,016.31% 100.00%
EY -1.99 -1.13 -1.27 1.37 -1.12 0.36 3.71 -
  QoQ % -76.11% 11.02% -192.70% 222.32% -411.11% -90.30% -
  Horiz. % -53.64% -30.46% -34.23% 36.93% -30.19% 9.70% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

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