Highlights

[SWSCAP] YoY Quarter Result on 2014-11-30 [#1]

Stock [SWSCAP]: SWS CAPITAL BHD
Announcement Date 22-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 30-Nov-2014  [#1]
Profit Trend QoQ -     -7.96%    YoY -     -39.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 32,350 38,062 40,174 32,652 32,586 26,192 26,021 3.69%
  YoY % -15.01% -5.26% 23.04% 0.20% 24.41% 0.66% -
  Horiz. % 124.32% 146.27% 154.39% 125.48% 125.23% 100.66% 100.00%
PBT 1,110 1,257 2,084 1,374 2,085 682 520 13.46%
  YoY % -11.69% -39.68% 51.67% -34.10% 205.72% 31.15% -
  Horiz. % 213.46% 241.73% 400.77% 264.23% 400.96% 131.15% 100.00%
Tax -418 -219 -345 -234 -230 0 0 -
  YoY % -90.87% 36.52% -47.44% -1.74% 0.00% 0.00% -
  Horiz. % 181.74% 95.22% 150.00% 101.74% 100.00% - -
NP 692 1,038 1,739 1,140 1,855 682 520 4.87%
  YoY % -33.33% -40.31% 52.54% -38.54% 171.99% 31.15% -
  Horiz. % 133.08% 199.62% 334.42% 219.23% 356.73% 131.15% 100.00%
NP to SH 665 617 1,366 879 1,442 549 672 -0.17%
  YoY % 7.78% -54.83% 55.40% -39.04% 162.66% -18.30% -
  Horiz. % 98.96% 91.82% 203.27% 130.80% 214.58% 81.70% 100.00%
Tax Rate 37.66 % 17.42 % 16.55 % 17.03 % 11.03 % - % - % -
  YoY % 116.19% 5.26% -2.82% 54.40% 0.00% 0.00% -
  Horiz. % 341.43% 157.93% 150.05% 154.40% 100.00% - -
Total Cost 31,658 37,024 38,435 31,512 30,731 25,510 25,501 3.67%
  YoY % -14.49% -3.67% 21.97% 2.54% 20.47% 0.04% -
  Horiz. % 124.14% 145.19% 150.72% 123.57% 120.51% 100.04% 100.00%
Net Worth 100,653 81,690 78,995 64,727 64,611 61,156 57,208 9.86%
  YoY % 23.21% 3.41% 22.04% 0.18% 5.65% 6.90% -
  Horiz. % 175.94% 142.79% 138.08% 113.14% 112.94% 106.90% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 100,653 81,690 78,995 64,727 64,611 61,156 57,208 9.86%
  YoY % 23.21% 3.41% 22.04% 0.18% 5.65% 6.90% -
  Horiz. % 175.94% 142.79% 138.08% 113.14% 112.94% 106.90% 100.00%
NOSH 145,875 145,875 145,319 127,391 126,491 127,674 126,792 2.36%
  YoY % 0.00% 0.38% 14.07% 0.71% -0.93% 0.70% -
  Horiz. % 115.05% 115.05% 114.61% 100.47% 99.76% 100.70% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 2.14 % 2.73 % 4.33 % 3.49 % 5.69 % 2.60 % 2.00 % 1.13%
  YoY % -21.61% -36.95% 24.07% -38.66% 118.85% 30.00% -
  Horiz. % 107.00% 136.50% 216.50% 174.50% 284.50% 130.00% 100.00%
ROE 0.66 % 0.76 % 1.73 % 1.36 % 2.23 % 0.90 % 1.17 % -9.09%
  YoY % -13.16% -56.07% 27.21% -39.01% 147.78% -23.08% -
  Horiz. % 56.41% 64.96% 147.86% 116.24% 190.60% 76.92% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 22.18 26.09 27.65 25.63 25.76 20.51 20.52 1.30%
  YoY % -14.99% -5.64% 7.88% -0.50% 25.60% -0.05% -
  Horiz. % 108.09% 127.14% 134.75% 124.90% 125.54% 99.95% 100.00%
EPS 0.46 0.42 0.94 0.69 1.14 0.43 0.53 -2.33%
  YoY % 9.52% -55.32% 36.23% -39.47% 165.12% -18.87% -
  Horiz. % 86.79% 79.25% 177.36% 130.19% 215.09% 81.13% 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 0.6900 0.5600 0.5436 0.5081 0.5108 0.4790 0.4512 7.33%
  YoY % 23.21% 3.02% 6.99% -0.53% 6.64% 6.16% -
  Horiz. % 152.93% 124.11% 120.48% 112.61% 113.21% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 17.74 20.87 22.03 17.91 17.87 14.36 14.27 3.69%
  YoY % -15.00% -5.27% 23.00% 0.22% 24.44% 0.63% -
  Horiz. % 124.32% 146.25% 154.38% 125.51% 125.23% 100.63% 100.00%
EPS 0.36 0.34 0.75 0.48 0.79 0.30 0.37 -0.46%
  YoY % 5.88% -54.67% 56.25% -39.24% 163.33% -18.92% -
  Horiz. % 97.30% 91.89% 202.70% 129.73% 213.51% 81.08% 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 0.5520 0.4480 0.4332 0.3550 0.3543 0.3354 0.3137 9.87%
  YoY % 23.21% 3.42% 22.03% 0.20% 5.64% 6.92% -
  Horiz. % 175.96% 142.81% 138.09% 113.17% 112.94% 106.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.1500 1.1400 1.0000 0.8200 0.2600 0.2000 0.1900 -
P/RPS 5.19 4.37 3.62 3.20 1.01 0.97 0.93 33.15%
  YoY % 18.76% 20.72% 13.12% 216.83% 4.12% 4.30% -
  Horiz. % 558.06% 469.89% 389.25% 344.09% 108.60% 104.30% 100.00%
P/EPS 252.27 269.53 106.38 118.84 22.81 46.51 35.85 38.39%
  YoY % -6.40% 153.37% -10.48% 421.00% -50.96% 29.74% -
  Horiz. % 703.68% 751.83% 296.74% 331.49% 63.63% 129.74% 100.00%
EY 0.40 0.37 0.94 0.84 4.38 2.15 2.79 -27.63%
  YoY % 8.11% -60.64% 11.90% -80.82% 103.72% -22.94% -
  Horiz. % 14.34% 13.26% 33.69% 30.11% 156.99% 77.06% 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 1.67 2.04 1.84 1.61 0.51 0.42 0.42 25.84%
  YoY % -18.14% 10.87% 14.29% 215.69% 21.43% 0.00% -
  Horiz. % 397.62% 485.71% 438.10% 383.33% 121.43% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 23/01/18 24/01/17 29/01/16 22/01/15 24/01/14 23/01/13 11/01/12 -
Price 1.2500 1.1300 1.2400 0.8250 0.3800 0.2100 0.1900 -
P/RPS 5.64 4.33 4.49 3.22 1.48 1.02 0.93 35.00%
  YoY % 30.25% -3.56% 39.44% 117.57% 45.10% 9.68% -
  Horiz. % 606.45% 465.59% 482.80% 346.24% 159.14% 109.68% 100.00%
P/EPS 274.20 267.16 131.91 119.57 33.33 48.84 35.85 40.32%
  YoY % 2.64% 102.53% 10.32% 258.75% -31.76% 36.23% -
  Horiz. % 764.85% 745.22% 367.95% 333.53% 92.97% 136.23% 100.00%
EY 0.36 0.37 0.76 0.84 3.00 2.05 2.79 -28.89%
  YoY % -2.70% -51.32% -9.52% -72.00% 46.34% -26.52% -
  Horiz. % 12.90% 13.26% 27.24% 30.11% 107.53% 73.48% 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 1.81 2.02 2.28 1.62 0.74 0.44 0.42 27.54%
  YoY % -10.40% -11.40% 40.74% 118.92% 68.18% 4.76% -
  Horiz. % 430.95% 480.95% 542.86% 385.71% 176.19% 104.76% 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.
 


 

1900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0750.00 
 WILLOW 0.4550.00 
 IRIS 0.150.00 
 BTECH 0.230.00 
 3A 0.800.00 
 TENAGA-C57 0.130.00 
Partners & Brokers