[SWSCAP] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -44.35%
YoY- 374.26%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 188,308 159,744 138,376 162,018 178,848 139,564 129,732 28.22%
PBT 11,456 4,563 1,812 11,372 18,588 -468 1,370 312.51%
Tax -2,856 -1,632 -1,512 -2,046 -2,028 -1,941 -1,116 87.20%
NP 8,600 2,931 300 9,326 16,560 -2,409 254 948.83%
-
NP to SH 8,388 2,884 204 9,056 16,272 -2,423 220 1035.32%
-
Tax Rate 24.93% 35.77% 83.44% 17.99% 10.91% - 81.46% -
Total Cost 179,708 156,813 138,076 152,692 162,288 141,973 129,477 24.45%
-
Net Worth 112,136 110,020 105,789 110,020 110,507 103,048 90,478 15.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 112,136 110,020 105,789 110,020 110,507 103,048 90,478 15.39%
NOSH 211,578 211,578 211,578 211,578 211,578 206,428 182,343 10.43%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.57% 1.83% 0.22% 5.76% 9.26% -1.73% 0.20% -
ROE 7.48% 2.62% 0.19% 8.23% 14.72% -2.35% 0.24% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 89.00 75.50 65.40 76.58 84.53 67.61 71.15 16.10%
EPS 3.96 1.36 0.09 4.28 7.68 -1.17 0.12 931.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.50 0.52 0.5223 0.4992 0.4962 4.49%
Adjusted Per Share Value based on latest NOSH - 211,578
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 61.81 52.43 45.42 53.18 58.70 45.81 42.58 28.23%
EPS 2.75 0.95 0.07 2.97 5.34 -0.80 0.07 1058.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.368 0.3611 0.3472 0.3611 0.3627 0.3382 0.297 15.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.345 0.40 0.455 0.475 0.58 0.80 0.605 -
P/RPS 0.39 0.53 0.70 0.62 0.69 1.18 0.85 -40.54%
P/EPS 8.70 29.35 471.90 11.10 7.54 -68.16 501.45 -93.31%
EY 11.49 3.41 0.21 9.01 13.26 -1.47 0.20 1392.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.91 0.91 1.11 1.60 1.22 -34.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 26/11/21 28/09/21 28/05/21 06/04/21 27/11/20 -
Price 0.345 0.40 0.45 0.46 0.495 0.545 0.59 -
P/RPS 0.39 0.53 0.69 0.60 0.59 0.81 0.83 -39.58%
P/EPS 8.70 29.35 466.72 10.75 6.44 -46.43 489.01 -93.20%
EY 11.49 3.41 0.21 9.30 15.54 -2.15 0.20 1392.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.90 0.88 0.95 1.09 1.19 -33.20%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment