Highlights

[SWSCAP] QoQ TTM 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 -     -190.37%    YoY -     -135.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 134,984 130,040 130,252 130,666 128,784 131,961 139,152 -2.01%
  QoQ % 3.80% -0.16% -0.32% 1.46% -2.41% -5.17% -
  Horiz. % 97.00% 93.45% 93.60% 93.90% 92.55% 94.83% 100.00%
PBT -3,416 -2,330 -1,604 647 9,400 9,085 11,314 -
  QoQ % -46.61% -45.26% -347.91% -93.12% 3.47% -19.70% -
  Horiz. % -30.19% -20.59% -14.18% 5.72% 83.08% 80.30% 100.00%
Tax -1,591 -1,103 -1,269 -1,569 -2,512 -3,041 -2,590 -27.76%
  QoQ % -44.24% 13.08% 19.12% 37.54% 17.40% -17.41% -
  Horiz. % 61.43% 42.59% 49.00% 60.58% 96.99% 117.41% 100.00%
NP -5,007 -3,433 -2,873 -922 6,888 6,044 8,724 -
  QoQ % -45.85% -19.49% -211.61% -113.39% 13.96% -30.72% -
  Horiz. % -57.39% -39.35% -32.93% -10.57% 78.95% 69.28% 100.00%
NP to SH -4,826 -3,421 -3,014 -1,038 7,184 6,150 8,603 -
  QoQ % -41.07% -13.50% -190.37% -114.45% 16.81% -28.51% -
  Horiz. % -56.10% -39.77% -35.03% -12.07% 83.51% 71.49% 100.00%
Tax Rate - % - % - % 242.50 % 26.72 % 33.47 % 22.89 % -
  QoQ % 0.00% 0.00% 0.00% 807.56% -20.17% 46.22% -
  Horiz. % 0.00% 0.00% 0.00% 1,059.41% 116.73% 146.22% 100.00%
Total Cost 139,991 133,473 133,125 131,588 121,896 125,917 130,428 4.83%
  QoQ % 4.88% 0.26% 1.17% 7.95% -3.19% -3.46% -
  Horiz. % 107.33% 102.33% 102.07% 100.89% 93.46% 96.54% 100.00%
Net Worth 95,384 95,201 97,480 98,793 100,216 98,626 100,653 -3.52%
  QoQ % 0.19% -2.34% -1.33% -1.42% 1.61% -2.01% -
  Horiz. % 94.76% 94.58% 96.85% 98.15% 99.57% 97.99% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 95,384 95,201 97,480 98,793 100,216 98,626 100,653 -3.52%
  QoQ % 0.19% -2.34% -1.33% -1.42% 1.61% -2.01% -
  Horiz. % 94.76% 94.58% 96.85% 98.15% 99.57% 97.99% 100.00%
NOSH 182,343 182,343 182,343 182,343 145,875 145,875 145,875 16.06%
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin -3.71 % -2.64 % -2.21 % -0.71 % 5.35 % 4.58 % 6.27 % -
  QoQ % -40.53% -19.46% -211.27% -113.27% 16.81% -26.95% -
  Horiz. % -59.17% -42.11% -35.25% -11.32% 85.33% 73.05% 100.00%
ROE -5.06 % -3.59 % -3.09 % -1.05 % 7.17 % 6.24 % 8.55 % -
  QoQ % -40.95% -16.18% -194.29% -114.64% 14.90% -27.02% -
  Horiz. % -59.18% -41.99% -36.14% -12.28% 83.86% 72.98% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 74.03 71.32 71.43 71.66 88.28 90.46 95.39 -15.56%
  QoQ % 3.80% -0.15% -0.32% -18.83% -2.41% -5.17% -
  Horiz. % 77.61% 74.77% 74.88% 75.12% 92.55% 94.83% 100.00%
EPS -2.65 -1.88 -1.65 -0.57 4.92 4.22 5.90 -
  QoQ % -40.96% -13.94% -189.47% -111.59% 16.59% -28.47% -
  Horiz. % -44.92% -31.86% -27.97% -9.66% 83.39% 71.53% 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 0.5231 0.5221 0.5346 0.5418 0.6870 0.6761 0.6900 -16.87%
  QoQ % 0.19% -2.34% -1.33% -21.14% 1.61% -2.01% -
  Horiz. % 75.81% 75.67% 77.48% 78.52% 99.57% 97.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 74.03 71.32 71.43 71.66 70.63 72.37 76.31 -2.00%
  QoQ % 3.80% -0.15% -0.32% 1.46% -2.40% -5.16% -
  Horiz. % 97.01% 93.46% 93.61% 93.91% 92.56% 94.84% 100.00%
EPS -2.65 -1.88 -1.65 -0.57 3.94 3.37 4.72 -
  QoQ % -40.96% -13.94% -189.47% -114.47% 16.91% -28.60% -
  Horiz. % -56.14% -39.83% -34.96% -12.08% 83.47% 71.40% 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 0.5231 0.5221 0.5346 0.5418 0.5496 0.5409 0.5520 -3.52%
  QoQ % 0.19% -2.34% -1.33% -1.42% 1.61% -2.01% -
  Horiz. % 94.76% 94.58% 96.85% 98.15% 99.57% 97.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.5350 0.6800 0.7150 0.7900 0.9800 1.2200 1.1500 -
P/RPS 0.72 0.95 1.00 1.10 1.11 1.35 1.21 -29.28%
  QoQ % -24.21% -5.00% -9.09% -0.90% -17.78% 11.57% -
  Horiz. % 59.50% 78.51% 82.64% 90.91% 91.74% 111.57% 100.00%
P/EPS -20.21 -36.24 -43.26 -138.78 19.90 28.94 19.50 -
  QoQ % 44.23% 16.23% 68.83% -797.39% -31.24% 48.41% -
  Horiz. % -103.64% -185.85% -221.85% -711.69% 102.05% 148.41% 100.00%
EY -4.95 -2.76 -2.31 -0.72 5.03 3.46 5.13 -
  QoQ % -79.35% -19.48% -220.83% -114.31% 45.38% -32.55% -
  Horiz. % -96.49% -53.80% -45.03% -14.04% 98.05% 67.45% 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 1.02 1.30 1.34 1.46 1.43 1.80 1.67 -28.03%
  QoQ % -21.54% -2.99% -8.22% 2.10% -20.56% 7.78% -
  Horiz. % 61.08% 77.84% 80.24% 87.43% 85.63% 107.78% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 29/07/19 29/04/19 30/01/19 30/10/18 30/07/18 25/04/18 23/01/18 -
Price 0.7300 0.6300 0.6350 0.6100 0.7900 1.1500 1.2500 -
P/RPS 0.99 0.88 0.89 0.85 0.89 1.27 1.31 -17.05%
  QoQ % 12.50% -1.12% 4.71% -4.49% -29.92% -3.05% -
  Horiz. % 75.57% 67.18% 67.94% 64.89% 67.94% 96.95% 100.00%
P/EPS -27.58 -33.58 -38.42 -107.16 16.04 27.28 21.20 -
  QoQ % 17.87% 12.60% 64.15% -768.08% -41.20% 28.68% -
  Horiz. % -130.09% -158.40% -181.23% -505.47% 75.66% 128.68% 100.00%
EY -3.63 -2.98 -2.60 -0.93 6.23 3.67 4.72 -
  QoQ % -21.81% -14.62% -179.57% -114.93% 69.75% -22.25% -
  Horiz. % -76.91% -63.14% -55.08% -19.70% 131.99% 77.75% 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 1.40 1.21 1.19 1.13 1.15 1.70 1.81 -15.75%
  QoQ % 15.70% 1.68% 5.31% -1.74% -32.35% -6.08% -
  Horiz. % 77.35% 66.85% 65.75% 62.43% 63.54% 93.92% 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.
 


 

237  238  528  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 VSOLAR 0.155+0.005 
 NAIM 1.08-0.08 
 ICON 0.065-0.02 
 HSI-H6P 0.17-0.01 
 HSI-C7F 0.43+0.005 
 BJLAND 0.215-0.01 
 PRESBHD 0.49+0.025 
 MERIDIAN 0.125-0.01 
Partners & Brokers