[SWSCAP] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.08%
YoY- 2607.19%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 67,221 35,488 158,403 126,787 94,149 47,077 159,744 -43.93%
PBT 3,048 1,990 4,576 6,351 5,289 2,864 4,563 -23.64%
Tax -1,371 -961 -1,676 -1,955 -1,448 -714 -1,632 -10.99%
NP 1,677 1,029 2,900 4,396 3,841 2,150 2,931 -31.15%
-
NP to SH 1,431 808 2,604 4,142 3,729 2,097 2,884 -37.40%
-
Tax Rate 44.98% 48.29% 36.63% 30.78% 27.38% 24.93% 35.77% -
Total Cost 65,544 34,459 155,503 122,391 90,308 44,927 156,813 -44.18%
-
Net Worth 143,040 143,040 140,289 129,286 122,139 112,136 110,020 19.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 143,040 143,040 140,289 129,286 122,139 112,136 110,020 19.17%
NOSH 275,078 275,078 275,078 275,078 244,278 211,578 211,578 19.17%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.49% 2.90% 1.83% 3.47% 4.08% 4.57% 1.83% -
ROE 1.00% 0.56% 1.86% 3.20% 3.05% 1.87% 2.62% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.44 12.90 57.58 46.09 38.54 22.25 75.50 -52.95%
EPS 0.52 0.29 0.95 1.51 1.53 0.99 1.36 -47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.47 0.50 0.53 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 275,078
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.06 11.65 51.99 41.61 30.90 15.45 52.43 -43.93%
EPS 0.47 0.27 0.85 1.36 1.22 0.69 0.95 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.4695 0.4604 0.4243 0.4009 0.368 0.3611 19.18%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.245 0.23 0.295 0.215 0.24 0.345 0.40 -
P/RPS 1.00 1.78 0.51 0.47 0.62 1.55 0.53 52.86%
P/EPS 47.10 78.30 31.16 14.28 15.72 34.81 29.35 37.18%
EY 2.12 1.28 3.21 7.00 6.36 2.87 3.41 -27.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.58 0.46 0.48 0.65 0.77 -28.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 30/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.345 0.225 0.29 0.28 0.30 0.345 0.40 -
P/RPS 1.41 1.74 0.50 0.61 0.78 1.55 0.53 92.34%
P/EPS 66.32 76.60 30.63 18.60 19.65 34.81 29.35 72.45%
EY 1.51 1.31 3.26 5.38 5.09 2.87 3.41 -41.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.57 0.60 0.60 0.65 0.77 -9.79%

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