[SWSCAP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -27.29%
YoY- -48.45%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,403 126,787 94,149 47,077 159,744 103,782 81,009 56.17%
PBT 4,576 6,351 5,289 2,864 4,563 1,359 5,686 -13.44%
Tax -1,676 -1,955 -1,448 -714 -1,632 -1,134 -1,023 38.84%
NP 2,900 4,396 3,841 2,150 2,931 225 4,663 -27.07%
-
NP to SH 2,604 4,142 3,729 2,097 2,884 153 4,528 -30.77%
-
Tax Rate 36.63% 30.78% 27.38% 24.93% 35.77% 83.44% 17.99% -
Total Cost 155,503 122,391 90,308 44,927 156,813 103,557 76,346 60.47%
-
Net Worth 140,289 129,286 122,139 112,136 110,020 105,789 110,020 17.53%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 140,289 129,286 122,139 112,136 110,020 105,789 110,020 17.53%
NOSH 275,078 275,078 244,278 211,578 211,578 211,578 211,578 19.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.83% 3.47% 4.08% 4.57% 1.83% 0.22% 5.76% -
ROE 1.86% 3.20% 3.05% 1.87% 2.62% 0.14% 4.12% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 57.58 46.09 38.54 22.25 75.50 49.05 38.29 31.16%
EPS 0.95 1.51 1.53 0.99 1.36 0.07 2.14 -41.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.50 0.53 0.52 0.50 0.52 -1.28%
Adjusted Per Share Value based on latest NOSH - 211,578
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.99 41.61 30.90 15.45 52.43 34.06 26.59 56.17%
EPS 0.85 1.36 1.22 0.69 0.95 0.05 1.49 -31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4604 0.4243 0.4009 0.368 0.3611 0.3472 0.3611 17.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.295 0.215 0.24 0.345 0.40 0.455 0.475 -
P/RPS 0.51 0.47 0.62 1.55 0.53 0.93 1.24 -44.60%
P/EPS 31.16 14.28 15.72 34.81 29.35 629.20 22.20 25.28%
EY 3.21 7.00 6.36 2.87 3.41 0.16 4.51 -20.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.48 0.65 0.77 0.91 0.91 -25.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 28/09/21 -
Price 0.29 0.28 0.30 0.345 0.40 0.45 0.46 -
P/RPS 0.50 0.61 0.78 1.55 0.53 0.92 1.20 -44.12%
P/EPS 30.63 18.60 19.65 34.81 29.35 622.29 21.49 26.56%
EY 3.26 5.38 5.09 2.87 3.41 0.16 4.65 -21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.65 0.77 0.90 0.88 -25.07%

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