[SWSCAP] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 54.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Revenue 72,271 46,613 22,281 95,456 69,655 41,920 41,920 54.35%
PBT 6,873 5,148 2,670 10,885 7,313 4,112 4,112 50.58%
Tax -1,740 -1,046 -533 -2,354 -1,803 -810 -810 83.92%
NP 5,133 4,102 2,137 8,531 5,510 3,302 3,302 42.13%
-
NP to SH 5,133 4,102 2,137 8,531 5,510 3,302 3,302 42.13%
-
Tax Rate 25.32% 20.32% 19.96% 21.63% 24.65% 19.70% 19.70% -
Total Cost 67,138 42,511 20,144 86,925 64,145 38,618 38,618 55.38%
-
Net Worth 65,694 64,745 62,690 41,882 33,941 39,861 0 -
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Div 4,139 4,143 - - - - - -
Div Payout % 80.65% 101.01% - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Net Worth 65,694 64,745 62,690 41,882 33,941 39,861 0 -
NOSH 82,790 82,868 80,641 55,540 47,377 59,495 59,495 30.12%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
NP Margin 7.10% 8.80% 9.59% 8.94% 7.91% 7.88% 7.88% -
ROE 7.81% 6.34% 3.41% 20.37% 16.23% 8.28% 0.00% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
RPS 87.29 56.25 27.63 171.87 147.02 70.46 70.46 18.61%
EPS 6.20 4.95 2.65 15.36 11.63 5.55 5.55 9.22%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7935 0.7813 0.7774 0.7541 0.7164 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,920
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
RPS 23.91 15.42 7.37 31.58 23.04 13.87 13.87 54.34%
EPS 1.70 1.36 0.71 2.82 1.82 1.09 1.09 42.50%
DPS 1.37 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2142 0.2074 0.1386 0.1123 0.1319 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 - - -
Price 0.71 0.90 0.96 0.82 0.83 0.00 0.00 -
P/RPS 0.81 1.60 3.47 0.48 0.56 0.00 0.00 -
P/EPS 11.45 18.18 36.23 5.34 7.14 0.00 0.00 -
EY 8.73 5.50 2.76 18.73 14.01 0.00 0.00 -
DY 7.04 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.15 1.23 1.09 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Date 13/09/05 29/04/05 21/02/05 26/10/04 26/08/04 30/04/04 - -
Price 0.71 0.90 1.02 1.04 0.81 0.97 0.00 -
P/RPS 0.81 1.60 3.69 0.61 0.55 1.38 0.00 -
P/EPS 11.45 18.18 38.49 6.77 6.96 17.48 0.00 -
EY 8.73 5.50 2.60 14.77 14.36 5.72 0.00 -
DY 7.04 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.15 1.31 1.38 1.13 1.45 0.00 -

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 ⃤ & 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