[SWSCAP] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -74.85%
YoY- 109.39%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 31,734 35,488 31,617 32,638 47,072 47,077 55,962 -31.56%
PBT 1,058 1,990 -1,744 1,062 2,425 2,864 3,204 -52.32%
Tax -409 -961 248 -478 -734 -714 -499 -12.44%
NP 649 1,029 -1,496 584 1,691 2,150 2,705 -61.48%
-
NP to SH 623 808 -1,538 411 1,634 2,097 2,731 -62.76%
-
Tax Rate 38.66% 48.29% - 45.01% 30.27% 24.93% 15.57% -
Total Cost 31,085 34,459 33,113 32,054 45,381 44,927 53,257 -30.22%
-
Net Worth 143,040 143,040 140,289 129,286 122,139 112,136 110,020 19.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 143,040 143,040 140,289 129,286 122,139 112,136 110,020 19.17%
NOSH 275,078 275,078 275,078 275,078 244,278 211,578 211,578 19.17%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.05% 2.90% -4.73% 1.79% 3.59% 4.57% 4.83% -
ROE 0.44% 0.56% -1.10% 0.32% 1.34% 1.87% 2.48% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.54 12.90 11.49 11.86 19.27 22.25 26.45 -42.56%
EPS 0.23 0.29 -0.56 0.15 0.67 0.99 1.29 -68.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.47 0.50 0.53 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 275,078
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.42 11.65 10.38 10.71 15.45 15.45 18.37 -31.54%
EPS 0.20 0.27 -0.50 0.13 0.54 0.69 0.90 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.4695 0.4604 0.4243 0.4009 0.368 0.3611 19.18%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.245 0.23 0.295 0.215 0.24 0.345 0.40 -
P/RPS 2.12 1.78 2.57 1.81 1.25 1.55 1.51 25.46%
P/EPS 108.18 78.30 -52.76 143.90 35.88 34.81 30.99 130.64%
EY 0.92 1.28 -1.90 0.69 2.79 2.87 3.23 -56.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.58 0.46 0.48 0.65 0.77 -28.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 30/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.345 0.225 0.29 0.28 0.30 0.345 0.40 -
P/RPS 2.99 1.74 2.52 2.36 1.56 1.55 1.51 57.88%
P/EPS 152.33 76.60 -51.87 187.40 44.85 34.81 30.99 189.94%
EY 0.66 1.31 -1.93 0.53 2.23 2.87 3.23 -65.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.57 0.60 0.60 0.65 0.77 -9.79%

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