Highlights

[SWSCAP] YoY Annualized 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 -     -405.20%    YoY -     -297.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 127,744 129,400 152,248 160,696 130,608 130,344 104,768 3.36%
  YoY % -1.28% -15.01% -5.26% 23.04% 0.20% 24.41% -
  Horiz. % 121.93% 123.51% 145.32% 153.38% 124.66% 124.41% 100.00%
PBT -4,564 4,440 5,028 8,336 5,496 8,340 2,728 -
  YoY % -202.79% -11.69% -39.68% 51.67% -34.10% 205.72% -
  Horiz. % -167.30% 162.76% 184.31% 305.57% 201.47% 305.72% 100.00%
Tax -472 -1,672 -876 -1,380 -936 -920 0 -
  YoY % 71.77% -90.87% 36.52% -47.44% -1.74% 0.00% -
  Horiz. % 51.30% 181.74% 95.22% 150.00% 101.74% 100.00% -
NP -5,036 2,768 4,152 6,956 4,560 7,420 2,728 -
  YoY % -281.94% -33.33% -40.31% 52.54% -38.54% 171.99% -
  Horiz. % -184.60% 101.47% 152.20% 254.99% 167.16% 271.99% 100.00%
NP to SH -5,244 2,660 2,468 5,464 3,516 5,768 2,196 -
  YoY % -297.14% 7.78% -54.83% 55.40% -39.04% 162.66% -
  Horiz. % -238.80% 121.13% 112.39% 248.82% 160.11% 262.66% 100.00%
Tax Rate - % 37.66 % 17.42 % 16.55 % 17.03 % 11.03 % - % -
  YoY % 0.00% 116.19% 5.26% -2.82% 54.40% 0.00% -
  Horiz. % 0.00% 341.43% 157.93% 150.05% 154.40% 100.00% -
Total Cost 132,780 126,632 148,096 153,740 126,048 122,924 102,040 4.48%
  YoY % 4.86% -14.49% -3.67% 21.97% 2.54% 20.47% -
  Horiz. % 130.13% 124.10% 145.14% 150.67% 123.53% 120.47% 100.00%
Net Worth 97,480 100,653 81,690 78,995 64,727 64,611 61,156 8.08%
  YoY % -3.15% 23.21% 3.41% 22.04% 0.18% 5.65% -
  Horiz. % 159.40% 164.59% 133.58% 129.17% 105.84% 105.65% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 97,480 100,653 81,690 78,995 64,727 64,611 61,156 8.08%
  YoY % -3.15% 23.21% 3.41% 22.04% 0.18% 5.65% -
  Horiz. % 159.40% 164.59% 133.58% 129.17% 105.84% 105.65% 100.00%
NOSH 182,343 145,875 145,875 145,319 127,391 126,491 127,674 6.12%
  YoY % 25.00% 0.00% 0.38% 14.07% 0.71% -0.93% -
  Horiz. % 142.82% 114.26% 114.26% 113.82% 99.78% 99.07% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin -3.94 % 2.14 % 2.73 % 4.33 % 3.49 % 5.69 % 2.60 % -
  YoY % -284.11% -21.61% -36.95% 24.07% -38.66% 118.85% -
  Horiz. % -151.54% 82.31% 105.00% 166.54% 134.23% 218.85% 100.00%
ROE -5.38 % 2.64 % 3.02 % 6.92 % 5.43 % 8.93 % 3.59 % -
  YoY % -303.79% -12.58% -56.36% 27.44% -39.19% 148.75% -
  Horiz. % -149.86% 73.54% 84.12% 192.76% 151.25% 248.75% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 70.06 88.71 104.37 110.58 102.53 103.05 82.06 -2.60%
  YoY % -21.02% -15.00% -5.62% 7.85% -0.50% 25.58% -
  Horiz. % 85.38% 108.10% 127.19% 134.76% 124.95% 125.58% 100.00%
EPS -2.88 1.84 1.68 3.76 2.76 4.56 1.72 -
  YoY % -256.52% 9.52% -55.32% 36.23% -39.47% 165.12% -
  Horiz. % -167.44% 106.98% 97.67% 218.60% 160.47% 265.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5346 0.6900 0.5600 0.5436 0.5081 0.5108 0.4790 1.85%
  YoY % -22.52% 23.21% 3.02% 6.99% -0.53% 6.64% -
  Horiz. % 111.61% 144.05% 116.91% 113.49% 106.08% 106.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 70.06 70.96 83.50 88.13 71.63 71.48 57.46 3.36%
  YoY % -1.27% -15.02% -5.25% 23.04% 0.21% 24.40% -
  Horiz. % 121.93% 123.49% 145.32% 153.38% 124.66% 124.40% 100.00%
EPS -2.88 1.46 1.35 3.00 1.93 3.16 1.20 -
  YoY % -297.26% 8.15% -55.00% 55.44% -38.92% 163.33% -
  Horiz. % -240.00% 121.67% 112.50% 250.00% 160.83% 263.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5346 0.5520 0.4480 0.4332 0.3550 0.3543 0.3354 8.08%
  YoY % -3.15% 23.21% 3.42% 22.03% 0.20% 5.64% -
  Horiz. % 159.39% 164.58% 133.57% 129.16% 105.84% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7150 1.1500 1.1400 1.0000 0.8200 0.2600 0.2000 -
P/RPS 1.02 1.30 1.09 0.90 0.80 0.25 0.24 27.26%
  YoY % -21.54% 19.27% 21.11% 12.50% 220.00% 4.17% -
  Horiz. % 425.00% 541.67% 454.17% 375.00% 333.33% 104.17% 100.00%
P/EPS -24.86 63.07 67.38 26.60 29.71 5.70 11.63 -
  YoY % -139.42% -6.40% 153.31% -10.47% 421.23% -50.99% -
  Horiz. % -213.76% 542.30% 579.36% 228.72% 255.46% 49.01% 100.00%
EY -4.02 1.59 1.48 3.76 3.37 17.54 8.60 -
  YoY % -352.83% 7.43% -60.64% 11.57% -80.79% 103.95% -
  Horiz. % -46.74% 18.49% 17.21% 43.72% 39.19% 203.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.34 1.67 2.04 1.84 1.61 0.51 0.42 21.32%
  YoY % -19.76% -18.14% 10.87% 14.29% 215.69% 21.43% -
  Horiz. % 319.05% 397.62% 485.71% 438.10% 383.33% 121.43% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/01/19 23/01/18 24/01/17 29/01/16 22/01/15 24/01/14 23/01/13 -
Price 0.6350 1.2500 1.1300 1.2400 0.8250 0.3800 0.2100 -
P/RPS 0.91 1.41 1.08 1.12 0.80 0.37 0.26 23.21%
  YoY % -35.46% 30.56% -3.57% 40.00% 116.22% 42.31% -
  Horiz. % 350.00% 542.31% 415.38% 430.77% 307.69% 142.31% 100.00%
P/EPS -22.08 68.55 66.79 32.98 29.89 8.33 12.21 -
  YoY % -132.21% 2.64% 102.52% 10.34% 258.82% -31.78% -
  Horiz. % -180.84% 561.43% 547.01% 270.11% 244.80% 68.22% 100.00%
EY -4.53 1.46 1.50 3.03 3.35 12.00 8.19 -
  YoY % -410.27% -2.67% -50.50% -9.55% -72.08% 46.52% -
  Horiz. % -55.31% 17.83% 18.32% 37.00% 40.90% 146.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.81 2.02 2.28 1.62 0.74 0.44 18.03%
  YoY % -34.25% -10.40% -11.40% 40.74% 118.92% 68.18% -
  Horiz. % 270.45% 411.36% 459.09% 518.18% 368.18% 168.18% 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. Stock at low : E&O My Trading Adventure
6. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. This One Habit Will Make You Poor Forever Good Articles to Share
Partners & Brokers