[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2013 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -43.3%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 126,619 96,274 64,254 32,586 106,880 78,490 50,564 84.09%
PBT 4,349 3,676 3,369 2,085 3,216 1,993 686 241.38%
Tax 103 -513 -512 -230 -374 0 0 -
NP 4,452 3,163 2,857 1,855 2,842 1,993 686 246.74%
-
NP to SH 3,353 2,398 2,182 1,442 2,543 2,023 768 166.40%
-
Tax Rate -2.37% 13.96% 15.20% 11.03% 11.63% 0.00% 0.00% -
Total Cost 122,167 93,111 61,397 30,731 104,038 76,497 49,878 81.40%
-
Net Worth 63,390 65,768 65,802 64,611 59,733 61,878 60,306 3.37%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 12 - - - - - - -
Div Payout % 0.38% - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 63,390 65,768 65,802 64,611 59,733 61,878 60,306 3.37%
NOSH 126,528 126,210 126,860 126,491 126,392 126,437 125,901 0.33%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 3.52% 3.29% 4.45% 5.69% 2.66% 2.54% 1.36% -
ROE 5.29% 3.65% 3.32% 2.23% 4.26% 3.27% 1.27% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 100.07 76.28 50.65 25.76 84.56 62.08 40.16 83.49%
EPS 2.65 1.90 1.72 1.14 2.01 1.60 0.61 165.53%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.5211 0.5187 0.5108 0.4726 0.4894 0.479 3.03%
Adjusted Per Share Value based on latest NOSH - 126,491
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 41.89 31.85 21.26 10.78 35.36 25.97 16.73 84.08%
EPS 1.11 0.79 0.72 0.48 0.84 0.67 0.25 169.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2097 0.2176 0.2177 0.2137 0.1976 0.2047 0.1995 3.37%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.845 0.765 0.555 0.26 0.24 0.22 0.20 -
P/RPS 0.84 1.00 1.10 1.01 0.28 0.35 0.50 41.18%
P/EPS 31.89 40.26 32.27 22.81 11.93 13.75 32.79 -1.83%
EY 3.14 2.48 3.10 4.38 8.38 7.27 3.05 1.95%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.47 1.07 0.51 0.51 0.45 0.42 152.34%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 24/07/14 21/04/14 24/01/14 30/10/13 25/07/13 24/04/13 -
Price 0.81 0.87 0.775 0.38 0.245 0.25 0.22 -
P/RPS 0.81 1.14 1.53 1.48 0.29 0.40 0.55 29.35%
P/EPS 30.57 45.79 45.06 33.33 12.18 15.62 36.07 -10.41%
EY 3.27 2.18 2.22 3.00 8.21 6.40 2.77 11.66%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.67 1.49 0.74 0.52 0.51 0.46 130.94%

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