[SWSCAP] QoQ Quarter Result on 31-Mar-2024 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 103.42%
YoY- -72.52%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 37,565 28,894 28,387 31,734 35,488 31,617 32,638 9.81%
PBT 747 -5,793 -990 1,058 1,990 -1,744 1,062 -20.89%
Tax -525 -689 -577 -409 -961 248 -478 6.44%
NP 222 -6,482 -1,567 649 1,029 -1,496 584 -47.49%
-
NP to SH 222 -6,482 -1,567 623 808 -1,538 411 -33.65%
-
Tax Rate 70.28% - - 38.66% 48.29% - 45.01% -
Total Cost 37,343 35,376 29,954 31,085 34,459 33,113 32,054 10.70%
-
Net Worth 148,116 148,116 140,289 143,040 143,040 140,289 129,286 9.47%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 148,116 148,116 140,289 143,040 143,040 140,289 129,286 9.47%
NOSH 302,278 302,278 275,078 275,078 275,078 275,078 275,078 6.48%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.59% -22.43% -5.52% 2.05% 2.90% -4.73% 1.79% -
ROE 0.15% -4.38% -1.12% 0.44% 0.56% -1.10% 0.32% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.43 9.56 10.32 11.54 12.90 11.49 11.86 3.17%
EPS 0.07 -2.14 -0.57 0.23 0.29 -0.56 0.15 -39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.51 0.52 0.52 0.51 0.47 2.81%
Adjusted Per Share Value based on latest NOSH - 302,278
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.43 9.56 9.39 10.50 11.74 10.46 10.80 9.81%
EPS 0.07 -2.14 -0.52 0.21 0.27 -0.51 0.14 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.4641 0.4732 0.4732 0.4641 0.4277 9.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.225 0.285 0.36 0.245 0.23 0.295 0.215 -
P/RPS 1.81 2.98 3.49 2.12 1.78 2.57 1.81 0.00%
P/EPS 306.36 -13.29 -63.20 108.18 78.30 -52.76 143.90 65.41%
EY 0.33 -7.52 -1.58 0.92 1.28 -1.90 0.69 -38.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.71 0.47 0.44 0.58 0.46 0.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 28/02/24 28/11/23 28/08/23 29/05/23 27/02/23 30/11/22 -
Price 0.205 0.235 0.295 0.345 0.225 0.29 0.28 -
P/RPS 1.65 2.46 2.86 2.99 1.74 2.52 2.36 -21.20%
P/EPS 279.13 -10.96 -51.79 152.33 76.60 -51.87 187.40 30.39%
EY 0.36 -9.13 -1.93 0.66 1.31 -1.93 0.53 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.58 0.66 0.43 0.57 0.60 -21.14%

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