[SWSCAP] QoQ Quarter Result on 28-Feb-2014 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -48.68%
YoY- 237.9%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 32,652 30,345 32,021 31,667 32,586 28,390 27,926 10.97%
PBT 1,374 674 306 1,284 2,085 1,223 1,306 3.43%
Tax -234 615 0 -282 -230 -373 0 -
NP 1,140 1,289 306 1,002 1,855 850 1,306 -8.65%
-
NP to SH 879 955 217 740 1,442 520 1,255 -21.11%
-
Tax Rate 17.03% -91.25% 0.00% 21.96% 11.03% 30.50% 0.00% -
Total Cost 31,512 29,056 31,715 30,665 30,731 27,540 26,620 11.89%
-
Net Worth 64,727 63,793 66,516 66,178 64,611 59,675 62,040 2.86%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - 12 - - - - - -
Div Payout % - 1.33% - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 64,727 63,793 66,516 66,178 64,611 59,675 62,040 2.86%
NOSH 127,391 127,333 127,647 127,586 126,491 126,271 126,767 0.32%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 3.49% 4.25% 0.96% 3.16% 5.69% 2.99% 4.68% -
ROE 1.36% 1.50% 0.33% 1.12% 2.23% 0.87% 2.02% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 25.63 23.83 25.09 24.82 25.76 22.48 22.03 10.60%
EPS 0.69 0.75 0.17 0.58 1.14 0.41 0.99 -21.37%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5081 0.501 0.5211 0.5187 0.5108 0.4726 0.4894 2.52%
Adjusted Per Share Value based on latest NOSH - 127,586
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 10.80 10.04 10.59 10.48 10.78 9.39 9.24 10.94%
EPS 0.29 0.32 0.07 0.24 0.48 0.17 0.42 -21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2141 0.211 0.2201 0.2189 0.2137 0.1974 0.2052 2.86%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.82 0.845 0.765 0.555 0.26 0.24 0.22 -
P/RPS 3.20 3.55 3.05 2.24 1.01 1.07 1.00 116.99%
P/EPS 118.84 112.67 450.00 95.69 22.81 58.28 22.22 205.51%
EY 0.84 0.89 0.22 1.05 4.38 1.72 4.50 -67.30%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.69 1.47 1.07 0.51 0.51 0.45 133.74%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 22/01/15 29/10/14 24/07/14 21/04/14 24/01/14 30/10/13 25/07/13 -
Price 0.825 0.81 0.87 0.775 0.38 0.245 0.25 -
P/RPS 3.22 3.40 3.47 3.12 1.48 1.09 1.13 100.86%
P/EPS 119.57 108.00 511.76 133.62 33.33 59.49 25.25 181.72%
EY 0.84 0.93 0.20 0.75 3.00 1.68 3.96 -64.39%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.62 1.67 1.49 0.74 0.52 0.51 115.93%

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