[SWSCAP] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -3549.64%
YoY- -354.15%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 127,018 136,414 150,260 124,502 127,477 134,442 141,952 -7.12%
PBT -2,304 -830 2,988 -3,736 2,744 6,096 7,960 -
Tax -1,365 -1,810 -2,100 -2,636 -2,597 -2,742 -3,844 -49.75%
NP -3,669 -2,640 888 -6,372 146 3,354 4,116 -
-
NP to SH -3,669 -2,640 888 -6,618 -181 2,862 3,232 -
-
Tax Rate - - 70.28% - 94.64% 44.98% 48.29% -
Total Cost 130,687 139,054 149,372 130,874 127,330 131,088 137,836 -3.47%
-
Net Worth 145,160 145,093 148,116 148,116 140,289 143,040 143,040 0.98%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 145,160 145,093 148,116 148,116 140,289 143,040 143,040 0.98%
NOSH 302,417 302,278 302,278 302,278 275,078 275,078 275,078 6.50%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.89% -1.94% 0.59% -5.12% 0.12% 2.49% 2.90% -
ROE -2.53% -1.82% 0.60% -4.47% -0.13% 2.00% 2.26% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 42.00 45.13 49.71 41.19 46.34 48.87 51.60 -12.79%
EPS -1.21 -0.88 0.28 -2.19 -0.07 1.04 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.49 0.49 0.51 0.52 0.52 -5.18%
Adjusted Per Share Value based on latest NOSH - 302,278
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 41.69 44.77 49.32 40.86 41.84 44.13 46.59 -7.12%
EPS -1.20 -0.87 0.29 -2.17 -0.06 0.94 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.4762 0.4861 0.4861 0.4604 0.4695 0.4695 0.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.205 0.23 0.225 0.285 0.36 0.245 0.23 -
P/RPS 0.49 0.51 0.45 0.69 0.78 0.50 0.45 5.82%
P/EPS -16.90 -26.33 76.59 -13.02 -546.11 23.55 19.58 -
EY -5.92 -3.80 1.31 -7.68 -0.18 4.25 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.46 0.58 0.71 0.47 0.44 -1.51%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 24/05/24 28/02/24 28/11/23 28/08/23 29/05/23 -
Price 0.20 0.20 0.205 0.235 0.295 0.345 0.225 -
P/RPS 0.48 0.44 0.41 0.57 0.64 0.71 0.44 5.95%
P/EPS -16.48 -22.90 69.78 -10.73 -447.51 33.16 19.15 -
EY -6.07 -4.37 1.43 -9.32 -0.22 3.02 5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.42 0.48 0.58 0.66 0.43 -1.55%

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