[SWSCAP] QoQ Quarter Result on 30-Nov-2016 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- 111.89%
YoY- -54.83%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 31,964 38,420 36,418 38,062 33,977 36,590 38,358 -11.41%
PBT 8,526 1,024 654 1,257 -865 1,858 2,844 107.49%
Tax -2,065 -265 158 -219 -191 819 -298 262.19%
NP 6,461 759 812 1,038 -1,056 2,677 2,546 85.73%
-
NP to SH 6,813 548 577 617 -5,191 1,886 1,940 130.51%
-
Tax Rate 24.22% 25.88% -24.16% 17.42% - -44.08% 10.48% -
Total Cost 25,503 37,661 35,606 37,024 35,033 33,913 35,812 -20.20%
-
Net Worth 99,836 83,061 82,506 81,690 77,702 83,119 81,237 14.69%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - - - - - - 1,458 -
Div Payout % - - - - - - 75.19% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 99,836 83,061 82,506 81,690 77,702 83,119 81,237 14.69%
NOSH 145,875 145,875 145,875 145,875 140,131 145,875 145,875 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 20.21% 1.98% 2.23% 2.73% -3.11% 7.32% 6.64% -
ROE 6.82% 0.66% 0.70% 0.76% -6.68% 2.27% 2.39% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 21.91 26.34 24.97 26.09 24.25 25.08 26.30 -11.43%
EPS 4.67 0.38 0.40 0.42 -3.56 1.34 1.38 124.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.6844 0.5694 0.5656 0.56 0.5545 0.5698 0.5569 14.68%
Adjusted Per Share Value based on latest NOSH - 145,875
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 10.49 12.61 11.95 12.49 11.15 12.01 12.59 -11.42%
EPS 2.24 0.18 0.19 0.20 -1.70 0.62 0.64 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.3277 0.2726 0.2708 0.2681 0.255 0.2728 0.2666 14.70%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.06 1.15 1.40 1.14 1.30 1.14 1.29 -
P/RPS 4.84 4.37 5.61 4.37 5.36 4.54 4.91 -0.95%
P/EPS 22.70 306.12 353.94 269.53 -35.09 88.17 97.00 -61.92%
EY 4.41 0.33 0.28 0.37 -2.85 1.13 1.03 162.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 1.55 2.02 2.48 2.04 2.34 2.00 2.32 -23.51%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 31/10/17 28/07/17 26/04/17 24/01/17 26/10/16 28/07/16 27/04/16 -
Price 1.26 1.13 1.24 1.13 1.14 1.31 1.20 -
P/RPS 5.75 4.29 4.97 4.33 4.70 5.22 4.56 16.66%
P/EPS 26.98 300.80 313.49 267.16 -30.77 101.32 90.23 -55.18%
EY 3.71 0.33 0.32 0.37 -3.25 0.99 1.11 123.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 1.84 1.98 2.19 2.02 2.06 2.30 2.15 -9.83%

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