Highlights

[SWSCAP] QoQ TTM Result on 2018-05-31 [#3]

Stock [SWSCAP]: SWS CAPITAL BHD
Announcement Date 30-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-May-2018  [#3]
Profit Trend QoQ -     16.81%    YoY -     961.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 130,040 130,252 130,666 128,784 131,961 139,152 144,864 -6.96%
  QoQ % -0.16% -0.32% 1.46% -2.41% -5.17% -3.94% -
  Horiz. % 89.77% 89.91% 90.20% 88.90% 91.09% 96.06% 100.00%
PBT -2,330 -1,604 647 9,400 9,085 11,314 11,461 -
  QoQ % -45.26% -347.91% -93.12% 3.47% -19.70% -1.28% -
  Horiz. % -20.33% -14.00% 5.65% 82.02% 79.27% 98.72% 100.00%
Tax -1,103 -1,269 -1,569 -2,512 -3,041 -2,590 -2,391 -40.38%
  QoQ % 13.08% 19.12% 37.54% 17.40% -17.41% -8.32% -
  Horiz. % 46.13% 53.07% 65.62% 105.06% 127.19% 108.32% 100.00%
NP -3,433 -2,873 -922 6,888 6,044 8,724 9,070 -
  QoQ % -19.49% -211.61% -113.39% 13.96% -30.72% -3.81% -
  Horiz. % -37.85% -31.68% -10.17% 75.94% 66.64% 96.19% 100.00%
NP to SH -3,421 -3,014 -1,038 7,184 6,150 8,603 8,555 -
  QoQ % -13.50% -190.37% -114.45% 16.81% -28.51% 0.56% -
  Horiz. % -39.99% -35.23% -12.13% 83.97% 71.89% 100.56% 100.00%
Tax Rate - % - % 242.50 % 26.72 % 33.47 % 22.89 % 20.86 % -
  QoQ % 0.00% 0.00% 807.56% -20.17% 46.22% 9.73% -
  Horiz. % 0.00% 0.00% 1,162.51% 128.09% 160.45% 109.73% 100.00%
Total Cost 133,473 133,125 131,588 121,896 125,917 130,428 135,794 -1.15%
  QoQ % 0.26% 1.17% 7.95% -3.19% -3.46% -3.95% -
  Horiz. % 98.29% 98.03% 96.90% 89.77% 92.73% 96.05% 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 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
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 -2.64 % -2.21 % -0.71 % 5.35 % 4.58 % 6.27 % 6.26 % -
  QoQ % -19.46% -211.27% -113.27% 16.81% -26.95% 0.16% -
  Horiz. % -42.17% -35.30% -11.34% 85.46% 73.16% 100.16% 100.00%
ROE -3.59 % -3.09 % -1.05 % 7.17 % 6.24 % 8.55 % 8.57 % -
  QoQ % -16.18% -194.29% -114.64% 14.90% -27.02% -0.23% -
  Horiz. % -41.89% -36.06% -12.25% 83.66% 72.81% 99.77% 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 71.32 71.43 71.66 88.28 90.46 95.39 99.31 -19.85%
  QoQ % -0.15% -0.32% -18.83% -2.41% -5.17% -3.95% -
  Horiz. % 71.82% 71.93% 72.16% 88.89% 91.09% 96.05% 100.00%
EPS -1.88 -1.65 -0.57 4.92 4.22 5.90 5.86 -
  QoQ % -13.94% -189.47% -111.59% 16.59% -28.47% 0.68% -
  Horiz. % -32.08% -28.16% -9.73% 83.96% 72.01% 100.68% 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 0.6870 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 71.32 71.43 71.66 70.63 72.37 76.31 79.45 -6.96%
  QoQ % -0.15% -0.32% 1.46% -2.40% -5.16% -3.95% -
  Horiz. % 89.77% 89.91% 90.20% 88.90% 91.09% 96.05% 100.00%
EPS -1.88 -1.65 -0.57 3.94 3.37 4.72 4.69 -
  QoQ % -13.94% -189.47% -114.47% 16.91% -28.60% 0.64% -
  Horiz. % -40.09% -35.18% -12.15% 84.01% 71.86% 100.64% 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 0.95 1.00 1.10 1.11 1.35 1.21 1.07 -7.64%
  QoQ % -5.00% -9.09% -0.90% -17.78% 11.57% 13.08% -
  Horiz. % 88.79% 93.46% 102.80% 103.74% 126.17% 113.08% 100.00%
P/EPS -36.24 -43.26 -138.78 19.90 28.94 19.50 18.07 -
  QoQ % 16.23% 68.83% -797.39% -31.24% 48.41% 7.91% -
  Horiz. % -200.55% -239.40% -768.01% 110.13% 160.15% 107.91% 100.00%
EY -2.76 -2.31 -0.72 5.03 3.46 5.13 5.53 -
  QoQ % -19.48% -220.83% -114.31% 45.38% -32.55% -7.23% -
  Horiz. % -49.91% -41.77% -13.02% 90.96% 62.57% 92.77% 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 0.88 0.89 0.85 0.89 1.27 1.31 1.27 -21.75%
  QoQ % -1.12% 4.71% -4.49% -29.92% -3.05% 3.15% -
  Horiz. % 69.29% 70.08% 66.93% 70.08% 100.00% 103.15% 100.00%
P/EPS -33.58 -38.42 -107.16 16.04 27.28 21.20 21.48 -
  QoQ % 12.60% 64.15% -768.08% -41.20% 28.68% -1.30% -
  Horiz. % -156.33% -178.86% -498.88% 74.67% 127.00% 98.70% 100.00%
EY -2.98 -2.60 -0.93 6.23 3.67 4.72 4.65 -
  QoQ % -14.62% -179.57% -114.93% 69.75% -22.25% 1.51% -
  Horiz. % -64.09% -55.91% -20.00% 133.98% 78.92% 101.51% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers