Highlights

[SWSCAP] YoY TTM 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 -     -190.37%    YoY -     -135.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 130,252 139,152 146,987 132,374 126,685 113,275 112,426 2.48%
  YoY % -6.40% -5.33% 11.04% 4.49% 11.84% 0.76% -
  Horiz. % 115.86% 123.77% 130.74% 117.74% 112.68% 100.76% 100.00%
PBT -1,604 11,314 5,094 1,274 3,638 4,619 3,833 -
  YoY % -114.18% 122.10% 299.84% -64.98% -21.24% 20.51% -
  Horiz. % -41.85% 295.17% 132.90% 33.24% 94.91% 120.51% 100.00%
Tax -1,269 -2,590 111 436 117 -603 -291 27.80%
  YoY % 51.00% -2,433.33% -74.54% 272.65% 119.40% -107.22% -
  Horiz. % 436.08% 890.03% -38.14% -149.83% -40.21% 207.22% 100.00%
NP -2,873 8,724 5,205 1,710 3,755 4,016 3,542 -
  YoY % -132.93% 67.61% 204.39% -54.46% -6.50% 13.38% -
  Horiz. % -81.11% 246.30% 146.95% 48.28% 106.01% 113.38% 100.00%
NP to SH -3,014 8,603 -748 743 2,809 3,436 3,009 -
  YoY % -135.03% 1,250.13% -200.67% -73.55% -18.25% 14.19% -
  Horiz. % -100.17% 285.91% -24.86% 24.69% 93.35% 114.19% 100.00%
Tax Rate - % 22.89 % -2.18 % -34.22 % -3.22 % 13.05 % 7.59 % -
  YoY % 0.00% 1,150.00% 93.63% -962.73% -124.67% 71.94% -
  Horiz. % 0.00% 301.58% -28.72% -450.86% -42.42% 171.94% 100.00%
Total Cost 133,125 130,428 141,782 130,664 122,930 109,259 108,884 3.41%
  YoY % 2.07% -8.01% 8.51% 6.29% 12.51% 0.34% -
  Horiz. % 122.26% 119.79% 130.21% 120.00% 112.90% 100.34% 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 0 0 1,405 0 12 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 11,040.58% 0.00% 100.00% - -
Div Payout % - % - % - % - % 0.45 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
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 -2.21 % 6.27 % 3.54 % 1.29 % 2.96 % 3.55 % 3.15 % -
  YoY % -135.25% 77.12% 174.42% -56.42% -16.62% 12.70% -
  Horiz. % -70.16% 199.05% 112.38% 40.95% 93.97% 112.70% 100.00%
ROE -3.09 % 8.55 % -0.92 % 0.94 % 4.34 % 5.32 % 4.92 % -
  YoY % -136.14% 1,029.35% -197.87% -78.34% -18.42% 8.13% -
  Horiz. % -62.80% 173.78% -18.70% 19.11% 88.21% 108.13% 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 71.43 95.39 100.76 91.09 99.45 89.55 88.06 -3.43%
  YoY % -25.12% -5.33% 10.62% -8.41% 11.06% 1.69% -
  Horiz. % 81.12% 108.32% 114.42% 103.44% 112.93% 101.69% 100.00%
EPS -1.65 5.90 -0.51 0.51 2.21 2.72 2.36 -
  YoY % -127.97% 1,256.86% -200.00% -76.92% -18.75% 15.25% -
  Horiz. % -69.92% 250.00% -21.61% 21.61% 93.64% 115.25% 100.00%
DPS 0.00 0.00 0.96 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 9,600.00% 0.00% 100.00% - -
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 71.43 76.31 80.61 72.60 69.48 62.12 61.66 2.48%
  YoY % -6.39% -5.33% 11.03% 4.49% 11.85% 0.75% -
  Horiz. % 115.84% 123.76% 130.73% 117.74% 112.68% 100.75% 100.00%
EPS -1.65 4.72 -0.41 0.41 1.54 1.88 1.65 -
  YoY % -134.96% 1,251.22% -200.00% -73.38% -18.09% 13.94% -
  Horiz. % -100.00% 286.06% -24.85% 24.85% 93.33% 113.94% 100.00%
DPS 0.00 0.00 0.77 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,700.00% 0.00% 100.00% - -
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 1.00 1.21 1.13 1.10 0.82 0.29 0.23 27.74%
  YoY % -17.36% 7.08% 2.73% 34.15% 182.76% 26.09% -
  Horiz. % 434.78% 526.09% 491.30% 478.26% 356.52% 126.09% 100.00%
P/EPS -43.26 19.50 -222.32 195.58 37.19 9.57 8.49 -
  YoY % -321.85% 108.77% -213.67% 425.89% 288.61% 12.72% -
  Horiz. % -509.54% 229.68% -2,618.61% 2,303.65% 438.04% 112.72% 100.00%
EY -2.31 5.13 -0.45 0.51 2.69 10.45 11.78 -
  YoY % -145.03% 1,240.00% -188.24% -81.04% -74.26% -11.29% -
  Horiz. % -19.61% 43.55% -3.82% 4.33% 22.84% 88.71% 100.00%
DY 0.00 0.00 0.85 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 8,500.00% 0.00% 100.00% - -
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 0.89 1.31 1.12 1.36 0.83 0.42 0.24 24.40%
  YoY % -32.06% 16.96% -17.65% 63.86% 97.62% 75.00% -
  Horiz. % 370.83% 545.83% 466.67% 566.67% 345.83% 175.00% 100.00%
P/EPS -38.42 21.20 -220.37 242.52 37.41 13.99 8.91 -
  YoY % -281.23% 109.62% -190.87% 548.28% 167.41% 57.01% -
  Horiz. % -431.20% 237.93% -2,473.29% 2,721.89% 419.87% 157.01% 100.00%
EY -2.60 4.72 -0.45 0.41 2.67 7.15 11.22 -
  YoY % -155.08% 1,148.89% -209.76% -84.64% -62.66% -36.27% -
  Horiz. % -23.17% 42.07% -4.01% 3.65% 23.80% 63.73% 100.00%
DY 0.00 0.00 0.85 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 8,500.00% 0.00% 100.00% - -
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.
 


 

237  238  528  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 VSOLAR 0.155+0.005 
 NAIM 1.08-0.08 
 ICON 0.065-0.02 
 HSI-H6P 0.17-0.01 
 HSI-C7F 0.43+0.005 
 BJLAND 0.215-0.01 
 PRESBHD 0.49+0.025 
 MERIDIAN 0.125-0.01 
Partners & Brokers