[SWSCAP] QoQ Quarter Result on 30-Nov-2012 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 17.31%
YoY- -18.3%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 28,390 27,926 24,373 26,192 28,376 29,838 28,020 0.87%
PBT 1,223 1,306 5 682 865 1,192 1,094 7.69%
Tax -373 0 0 0 -291 0 0 -
NP 850 1,306 5 682 574 1,192 1,094 -15.44%
-
NP to SH 520 1,255 219 549 468 1,090 902 -30.66%
-
Tax Rate 30.50% 0.00% 0.00% 0.00% 33.64% 0.00% 0.00% -
Total Cost 27,540 26,620 24,368 25,510 27,802 28,646 26,926 1.51%
-
Net Worth 59,675 62,040 61,706 61,156 60,110 59,455 58,414 1.43%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 59,675 62,040 61,706 61,156 60,110 59,455 58,414 1.43%
NOSH 126,271 126,767 128,823 127,674 126,923 126,744 127,042 -0.40%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 2.99% 4.68% 0.02% 2.60% 2.02% 3.99% 3.90% -
ROE 0.87% 2.02% 0.35% 0.90% 0.78% 1.83% 1.54% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 22.48 22.03 18.92 20.51 22.36 23.54 22.06 1.26%
EPS 0.41 0.99 0.17 0.43 0.37 0.86 0.71 -30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4726 0.4894 0.479 0.479 0.4736 0.4691 0.4598 1.84%
Adjusted Per Share Value based on latest NOSH - 127,674
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 9.32 9.17 8.00 8.60 9.31 9.79 9.20 0.86%
EPS 0.17 0.41 0.07 0.18 0.15 0.36 0.30 -31.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.2036 0.2025 0.2007 0.1973 0.1951 0.1917 1.45%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.24 0.22 0.20 0.20 0.22 0.22 0.21 -
P/RPS 1.07 1.00 1.06 0.97 0.98 0.93 0.95 8.22%
P/EPS 58.28 22.22 117.65 46.51 59.66 25.58 29.58 56.96%
EY 1.72 4.50 0.85 2.15 1.68 3.91 3.38 -36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.42 0.42 0.46 0.47 0.46 7.10%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 25/07/13 24/04/13 23/01/13 30/10/12 26/07/12 20/04/12 -
Price 0.245 0.25 0.22 0.21 0.22 0.22 0.19 -
P/RPS 1.09 1.13 1.16 1.02 0.98 0.93 0.86 17.06%
P/EPS 59.49 25.25 129.41 48.84 59.66 25.58 26.76 70.08%
EY 1.68 3.96 0.77 2.05 1.68 3.91 3.74 -41.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.46 0.44 0.46 0.47 0.41 17.11%

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