Highlights

[SWSCAP] YoY Quarter Result on 2012-11-30 [#1]

Stock [SWSCAP]: SWS CAPITAL BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     17.31%    YoY -     -18.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 40,174 32,652 32,586 26,192 26,021 24,192 35,659 2.01%
  YoY % 23.04% 0.20% 24.41% 0.66% 7.56% -32.16% -
  Horiz. % 112.66% 91.57% 91.38% 73.45% 72.97% 67.84% 100.00%
PBT 2,084 1,374 2,085 682 520 423 -24 -
  YoY % 51.67% -34.10% 205.72% 31.15% 22.93% 1,862.50% -
  Horiz. % -8,683.33% -5,725.00% -8,687.50% -2,841.67% -2,166.67% -1,762.50% 100.00%
Tax -345 -234 -230 0 0 0 0 -
  YoY % -47.44% -1.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 101.74% 100.00% - - - -
NP 1,739 1,140 1,855 682 520 423 -24 -
  YoY % 52.54% -38.54% 171.99% 31.15% 22.93% 1,862.50% -
  Horiz. % -7,245.83% -4,750.00% -7,729.17% -2,841.67% -2,166.67% -1,762.50% 100.00%
NP to SH 1,366 879 1,442 549 672 370 -87 -
  YoY % 55.40% -39.04% 162.66% -18.30% 81.62% 525.29% -
  Horiz. % -1,570.11% -1,010.34% -1,657.47% -631.03% -772.41% -425.29% 100.00%
Tax Rate 16.55 % 17.03 % 11.03 % - % - % - % - % -
  YoY % -2.82% 54.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.05% 154.40% 100.00% - - - -
Total Cost 38,435 31,512 30,731 25,510 25,501 23,769 35,683 1.25%
  YoY % 21.97% 2.54% 20.47% 0.04% 7.29% -33.39% -
  Horiz. % 107.71% 88.31% 86.12% 71.49% 71.47% 66.61% 100.00%
Net Worth 78,995 64,727 64,611 61,156 57,208 56,775 57,792 5.34%
  YoY % 22.04% 0.18% 5.65% 6.90% 0.76% -1.76% -
  Horiz. % 136.69% 112.00% 111.80% 105.82% 98.99% 98.24% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 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
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 78,995 64,727 64,611 61,156 57,208 56,775 57,792 5.34%
  YoY % 22.04% 0.18% 5.65% 6.90% 0.76% -1.76% -
  Horiz. % 136.69% 112.00% 111.80% 105.82% 98.99% 98.24% 100.00%
NOSH 145,319 127,391 126,491 127,674 126,792 127,586 124,285 2.64%
  YoY % 14.07% 0.71% -0.93% 0.70% -0.62% 2.66% -
  Horiz. % 116.92% 102.50% 101.77% 102.73% 102.02% 102.66% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 4.33 % 3.49 % 5.69 % 2.60 % 2.00 % 1.75 % -0.07 % -
  YoY % 24.07% -38.66% 118.85% 30.00% 14.29% 2,600.00% -
  Horiz. % -6,185.71% -4,985.71% -8,128.57% -3,714.29% -2,857.14% -2,500.00% 100.00%
ROE 1.73 % 1.36 % 2.23 % 0.90 % 1.17 % 0.65 % -0.15 % -
  YoY % 27.21% -39.01% 147.78% -23.08% 80.00% 533.33% -
  Horiz. % -1,153.33% -906.67% -1,486.67% -600.00% -780.00% -433.33% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 27.65 25.63 25.76 20.51 20.52 18.96 28.69 -0.61%
  YoY % 7.88% -0.50% 25.60% -0.05% 8.23% -33.91% -
  Horiz. % 96.38% 89.33% 89.79% 71.49% 71.52% 66.09% 100.00%
EPS 0.94 0.69 1.14 0.43 0.53 0.29 -0.07 -
  YoY % 36.23% -39.47% 165.12% -18.87% 82.76% 514.29% -
  Horiz. % -1,342.86% -985.71% -1,628.57% -614.29% -757.14% -414.29% 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 0.5436 0.5081 0.5108 0.4790 0.4512 0.4450 0.4650 2.64%
  YoY % 6.99% -0.53% 6.64% 6.16% 1.39% -4.30% -
  Horiz. % 116.90% 109.27% 109.85% 103.01% 97.03% 95.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 22.03 17.91 17.87 14.36 14.27 13.27 19.56 2.00%
  YoY % 23.00% 0.22% 24.44% 0.63% 7.54% -32.16% -
  Horiz. % 112.63% 91.56% 91.36% 73.42% 72.96% 67.84% 100.00%
EPS 0.75 0.48 0.79 0.30 0.37 0.20 -0.05 -
  YoY % 56.25% -39.24% 163.33% -18.92% 85.00% 500.00% -
  Horiz. % -1,500.00% -960.00% -1,580.00% -600.00% -740.00% -400.00% 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 0.4332 0.3550 0.3543 0.3354 0.3137 0.3114 0.3169 5.35%
  YoY % 22.03% 0.20% 5.64% 6.92% 0.74% -1.74% -
  Horiz. % 136.70% 112.02% 111.80% 105.84% 98.99% 98.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.0000 0.8200 0.2600 0.2000 0.1900 0.2100 0.1600 -
P/RPS 3.62 3.20 1.01 0.97 0.93 1.11 0.56 36.47%
  YoY % 13.12% 216.83% 4.12% 4.30% -16.22% 98.21% -
  Horiz. % 646.43% 571.43% 180.36% 173.21% 166.07% 198.21% 100.00%
P/EPS 106.38 118.84 22.81 46.51 35.85 72.41 -228.57 -
  YoY % -10.48% 421.00% -50.96% 29.74% -50.49% 131.68% -
  Horiz. % -46.54% -51.99% -9.98% -20.35% -15.68% -31.68% 100.00%
EY 0.94 0.84 4.38 2.15 2.79 1.38 -0.44 -
  YoY % 11.90% -80.82% 103.72% -22.94% 102.17% 413.64% -
  Horiz. % -213.64% -190.91% -995.45% -488.64% -634.09% -313.64% 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 1.84 1.61 0.51 0.42 0.42 0.47 0.34 32.49%
  YoY % 14.29% 215.69% 21.43% 0.00% -10.64% 38.24% -
  Horiz. % 541.18% 473.53% 150.00% 123.53% 123.53% 138.24% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 22/01/15 24/01/14 23/01/13 11/01/12 27/01/11 28/01/10 -
Price 1.2400 0.8250 0.3800 0.2100 0.1900 0.1900 0.1900 -
P/RPS 4.49 3.22 1.48 1.02 0.93 1.00 0.66 37.63%
  YoY % 39.44% 117.57% 45.10% 9.68% -7.00% 51.52% -
  Horiz. % 680.30% 487.88% 224.24% 154.55% 140.91% 151.52% 100.00%
P/EPS 131.91 119.57 33.33 48.84 35.85 65.52 -271.43 -
  YoY % 10.32% 258.75% -31.76% 36.23% -45.28% 124.14% -
  Horiz. % -48.60% -44.05% -12.28% -17.99% -13.21% -24.14% 100.00%
EY 0.76 0.84 3.00 2.05 2.79 1.53 -0.37 -
  YoY % -9.52% -72.00% 46.34% -26.52% 82.35% 513.51% -
  Horiz. % -205.41% -227.03% -810.81% -554.05% -754.05% -413.51% 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 2.28 1.62 0.74 0.44 0.42 0.43 0.41 33.09%
  YoY % 40.74% 118.92% 68.18% 4.76% -2.33% 4.88% -
  Horiz. % 556.10% 395.12% 180.49% 107.32% 102.44% 104.88% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers