[SWSCAP] YoY Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 42,265 43,625 31,964 33,977 30,924 30,345 28,390 5.57% YoY % -3.12% 36.48% -5.92% 9.87% 1.91% 6.89% - Horiz. % 148.87% 153.66% 112.59% 119.68% 108.93% 106.89% 100.00%
PBT -1,497 -2,484 8,526 -865 1,489 674 1,223 - YoY % 39.73% -129.13% 1,085.66% -158.09% 120.92% -44.89% - Horiz. % -122.40% -203.11% 697.14% -70.73% 121.75% 55.11% 100.00%
Tax -1,219 372 -2,065 -191 987 615 -373 17.51% YoY % -427.69% 118.01% -981.15% -119.35% 60.49% 264.88% - Horiz. % 326.81% -99.73% 553.62% 51.21% -264.61% -164.88% 100.00%
NP -2,716 -2,112 6,461 -1,056 2,476 1,289 850 - YoY % -28.60% -132.69% 711.84% -142.65% 92.09% 51.65% - Horiz. % -319.53% -248.47% 760.12% -124.24% 291.29% 151.65% 100.00%
NP to SH -2,588 -1,807 6,813 -5,191 2,310 955 520 - YoY % -43.22% -126.52% 231.25% -324.72% 141.88% 83.65% - Horiz. % -497.69% -347.50% 1,310.19% -998.27% 444.23% 183.65% 100.00%
Tax Rate - % - % 24.22 % - % -66.29 % -91.25 % 30.50 % - YoY % 0.00% 0.00% 0.00% 0.00% 27.35% -399.18% - Horiz. % 0.00% 0.00% 79.41% 0.00% -217.34% -299.18% 100.00%
Total Cost 44,981 45,737 25,503 35,033 28,448 29,056 27,540 6.91% YoY % -1.65% 79.34% -27.20% 23.15% -2.09% 5.50% - Horiz. % 163.33% 166.07% 92.60% 127.21% 103.30% 105.50% 100.00%
Net Worth 103,048 90,880 99,836 77,702 62,256 63,793 59,675 7.73% YoY % 13.39% -8.97% 28.49% 24.81% -2.41% 6.90% - Horiz. % 172.68% 152.29% 167.30% 130.21% 104.32% 106.90% 100.00%
Dividend 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - 12 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 1.33 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 103,048 90,880 99,836 77,702 62,256 63,793 59,675 7.73% YoY % 13.39% -8.97% 28.49% 24.81% -2.41% 6.90% - Horiz. % 172.68% 152.29% 167.30% 130.21% 104.32% 106.90% 100.00%
NOSH 206,428 182,343 145,875 140,131 126,229 127,333 126,271 6.93% YoY % 13.21% 25.00% 4.10% 11.01% -0.87% 0.84% - Horiz. % 163.48% 144.41% 115.53% 110.98% 99.97% 100.84% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin -6.43 % -4.84 % 20.21 % -3.11 % 8.01 % 4.25 % 2.99 % - YoY % -32.85% -123.95% 749.84% -138.83% 88.47% 42.14% - Horiz. % -215.05% -161.87% 675.92% -104.01% 267.89% 142.14% 100.00%
ROE -2.51 % -1.99 % 6.82 % -6.68 % 3.71 % 1.50 % 0.87 % - YoY % -26.13% -129.18% 202.10% -280.05% 147.33% 72.41% - Horiz. % -288.51% -228.74% 783.91% -767.82% 426.44% 172.41% 100.00%
Per Share 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 20.47 23.92 21.91 24.25 24.50 23.83 22.48 -1.27% YoY % -14.42% 9.17% -9.65% -1.02% 2.81% 6.01% - Horiz. % 91.06% 106.41% 97.46% 107.87% 108.99% 106.01% 100.00%
EPS -1.25 -0.99 4.67 -3.56 1.83 0.75 0.41 - YoY % -26.26% -121.20% 231.18% -294.54% 144.00% 82.93% - Horiz. % -304.88% -241.46% 1,139.02% -868.29% 446.34% 182.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4992 0.4984 0.6844 0.5545 0.4932 0.5010 0.4726 0.75% YoY % 0.16% -27.18% 23.43% 12.43% -1.56% 6.01% - Horiz. % 105.63% 105.46% 144.82% 117.33% 104.36% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 211,578 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 19.98 20.62 15.11 16.06 14.62 14.34 13.42 5.57% YoY % -3.10% 36.47% -5.92% 9.85% 1.95% 6.86% - Horiz. % 148.88% 153.65% 112.59% 119.67% 108.94% 106.86% 100.00%
EPS -1.22 -0.85 3.22 -2.45 1.09 0.45 0.25 - YoY % -43.53% -126.40% 231.43% -324.77% 142.22% 80.00% - Horiz. % -488.00% -340.00% 1,288.00% -980.00% 436.00% 180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4870 0.4295 0.4719 0.3673 0.2942 0.3015 0.2821 7.72% YoY % 13.39% -8.98% 28.48% 24.85% -2.42% 6.88% - Horiz. % 172.63% 152.25% 167.28% 130.20% 104.29% 106.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 31/12/20 31/12/19 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.8000 0.6250 1.0600 1.3000 0.7600 0.8450 0.2400 -
P/RPS 3.91 2.61 4.84 5.36 3.10 3.55 1.07 19.31% YoY % 49.81% -46.07% -9.70% 72.90% -12.68% 231.78% - Horiz. % 365.42% 243.93% 452.34% 500.93% 289.72% 331.78% 100.00%
P/EPS -63.81 -63.07 22.70 -35.09 41.53 112.67 58.28 - YoY % -1.17% -377.84% 164.69% -184.49% -63.14% 93.33% - Horiz. % -109.49% -108.22% 38.95% -60.21% 71.26% 193.33% 100.00%
EY -1.57 -1.59 4.41 -2.85 2.41 0.89 1.72 - YoY % 1.26% -136.05% 254.74% -218.26% 170.79% -48.26% - Horiz. % -91.28% -92.44% 256.40% -165.70% 140.12% 51.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 1.25 1.55 2.34 1.54 1.69 0.51 16.86% YoY % 28.00% -19.35% -33.76% 51.95% -8.88% 231.37% - Horiz. % 313.73% 245.10% 303.92% 458.82% 301.96% 331.37% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 06/04/21 28/02/20 31/10/17 26/10/16 29/10/15 29/10/14 30/10/13 -
Price 0.5450 0.5100 1.2600 1.1400 0.8100 0.8100 0.2450 -
P/RPS 2.66 2.13 5.75 4.70 3.31 3.40 1.09 12.92% YoY % 24.88% -62.96% 22.34% 41.99% -2.65% 211.93% - Horiz. % 244.04% 195.41% 527.52% 431.19% 303.67% 311.93% 100.00%
P/EPS -43.47 -51.46 26.98 -30.77 44.26 108.00 59.49 - YoY % 15.53% -290.73% 187.68% -169.52% -59.02% 81.54% - Horiz. % -73.07% -86.50% 45.35% -51.72% 74.40% 181.54% 100.00%
EY -2.30 -1.94 3.71 -3.25 2.26 0.93 1.68 - YoY % -18.56% -152.29% 214.15% -243.81% 143.01% -44.64% - Horiz. % -136.90% -115.48% 220.83% -193.45% 134.52% 55.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.09 1.02 1.84 2.06 1.64 1.62 0.52 10.61% YoY % 6.86% -44.57% -10.68% 25.61% 1.23% 211.54% - Horiz. % 209.62% 196.15% 353.85% 396.15% 315.38% 311.54% 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.
Comment
SWS Cap - 2020 Q4 - NTFS.pdf 
