[SWSCAP] QoQ TTM 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- 229.32%
YoY- 382.26%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 131,477 146,815 158,404 182,749 172,884 162,109 159,744 -12.20%
PBT 2,366 3,733 4,607 9,555 12,820 11,434 13,217 -68.33%
Tax -1,600 -1,925 -1,678 -2,425 -10,711 -10,493 -10,286 -71.17%
NP 766 1,808 2,929 7,130 2,109 941 2,931 -59.22%
-
NP to SH 304 1,315 2,604 6,873 2,087 913 2,884 -77.77%
-
Tax Rate 67.62% 51.57% 36.42% 25.38% 83.55% 91.77% 77.82% -
Total Cost 130,711 145,007 155,475 175,619 170,775 161,168 156,813 -11.45%
-
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 0.58% 1.23% 1.85% 3.90% 1.22% 0.58% 1.83% -
ROE 0.21% 0.92% 1.86% 5.32% 1.71% 0.81% 2.62% -
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 47.80 53.37 57.59 66.44 70.77 76.62 75.50 -26.33%
EPS 0.11 0.48 0.95 2.50 0.85 0.43 1.36 -81.38%
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 43.15 48.19 51.99 59.98 56.74 53.21 52.43 -12.20%
EPS 0.10 0.43 0.85 2.26 0.68 0.30 0.95 -77.79%
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 0.51 0.43 0.51 0.32 0.34 0.45 0.53 -2.53%
P/EPS 221.69 48.11 31.16 8.60 28.09 79.95 29.35 286.39%
EY 0.45 2.08 3.21 11.62 3.56 1.25 3.41 -74.17%
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 0.72 0.42 0.50 0.42 0.42 0.45 0.53 22.72%
P/EPS 312.18 47.07 30.63 11.21 35.11 79.95 29.35 385.74%
EY 0.32 2.12 3.26 8.92 2.85 1.25 3.41 -79.43%
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