[SWSCAP] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -76.88%
YoY- -85.43%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 126,580 124,503 127,226 131,477 146,815 158,404 182,749 -21.69%
PBT -4,978 -3,735 314 2,366 3,733 4,607 9,555 -
Tax -2,200 -2,636 -1,699 -1,600 -1,925 -1,678 -2,425 -6.27%
NP -7,178 -6,371 -1,385 766 1,808 2,929 7,130 -
-
NP to SH -7,204 -6,618 -1,674 304 1,315 2,604 6,873 -
-
Tax Rate - - 541.08% 67.62% 51.57% 36.42% 25.38% -
Total Cost 133,758 130,874 128,611 130,711 145,007 155,475 175,619 -16.58%
-
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 -5.67% -5.12% -1.09% 0.58% 1.23% 1.85% 3.90% -
ROE -4.86% -4.47% -1.19% 0.21% 0.92% 1.86% 5.32% -
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 41.88 41.19 46.25 47.80 53.37 57.59 66.44 -26.46%
EPS -2.38 -2.19 -0.61 0.11 0.48 0.95 2.50 -
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 - 275,078
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 41.88 41.19 42.09 43.50 48.57 52.40 60.46 -21.69%
EPS -2.38 -2.19 -0.55 0.10 0.44 0.86 2.27 -
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 0.54 0.69 0.78 0.51 0.43 0.51 0.32 41.69%
P/EPS -9.44 -13.02 -59.16 221.69 48.11 31.16 8.60 -
EY -10.59 -7.68 -1.69 0.45 2.08 3.21 11.62 -
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 0.49 0.57 0.64 0.72 0.42 0.50 0.42 10.81%
P/EPS -8.60 -10.73 -48.48 312.18 47.07 30.63 11.21 -
EY -11.63 -9.32 -2.06 0.32 2.12 3.26 8.92 -
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