[SWSCAP] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -68.97%
YoY- -61.47%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 124,502 95,608 67,221 35,488 158,403 126,787 94,149 20.41%
PBT -3,736 2,058 3,048 1,990 4,576 6,351 5,289 -
Tax -2,636 -1,948 -1,371 -961 -1,676 -1,955 -1,448 48.92%
NP -6,372 110 1,677 1,029 2,900 4,396 3,841 -
-
NP to SH -6,618 -136 1,431 808 2,604 4,142 3,729 -
-
Tax Rate - 94.66% 44.98% 48.29% 36.63% 30.78% 27.38% -
Total Cost 130,874 95,498 65,544 34,459 155,503 122,391 90,308 27.97%
-
Net Worth 148,116 140,289 143,040 143,040 140,289 129,286 122,139 13.67%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 148,116 140,289 143,040 143,040 140,289 129,286 122,139 13.67%
NOSH 302,278 275,078 275,078 275,078 275,078 275,078 244,278 15.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -5.12% 0.12% 2.49% 2.90% 1.83% 3.47% 4.08% -
ROE -4.47% -0.10% 1.00% 0.56% 1.86% 3.20% 3.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 41.19 34.76 24.44 12.90 57.58 46.09 38.54 4.52%
EPS -2.19 -0.05 0.52 0.29 0.95 1.51 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.52 0.52 0.51 0.47 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 275,078
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.86 31.38 22.06 11.65 51.99 41.61 30.90 20.41%
EPS -2.17 -0.04 0.47 0.27 0.85 1.36 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4861 0.4604 0.4695 0.4695 0.4604 0.4243 0.4009 13.66%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.285 0.36 0.245 0.23 0.295 0.215 0.24 -
P/RPS 0.69 1.04 1.00 1.78 0.51 0.47 0.62 7.37%
P/EPS -13.02 -728.15 47.10 78.30 31.16 14.28 15.72 -
EY -7.68 -0.14 2.12 1.28 3.21 7.00 6.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.47 0.44 0.58 0.46 0.48 13.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 28/08/23 29/05/23 27/02/23 30/11/22 29/08/22 -
Price 0.235 0.295 0.345 0.225 0.29 0.28 0.30 -
P/RPS 0.57 0.85 1.41 1.74 0.50 0.61 0.78 -18.82%
P/EPS -10.73 -596.68 66.32 76.60 30.63 18.60 19.65 -
EY -9.32 -0.17 1.51 1.31 3.26 5.38 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.66 0.43 0.57 0.60 0.60 -13.78%

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