[SWSCAP] QoQ TTM Result on 31-Aug-2004 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 15.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Revenue 98,072 100,149 98,838 99,578 92,676 64,941 41,920 96.86%
PBT 10,545 11,946 11,122 10,131 8,992 5,791 4,112 111.80%
Tax -2,291 -2,590 -2,404 -2,198 -2,130 -1,137 -810 129.00%
NP 8,254 9,356 8,718 7,933 6,862 4,654 3,302 107.53%
-
NP to SH 8,254 9,356 8,718 7,933 6,862 4,654 3,302 107.53%
-
Tax Rate 21.73% 21.68% 21.61% 21.70% 23.69% 19.63% 19.70% -
Total Cost 89,818 90,793 90,120 91,645 85,814 60,287 38,618 95.94%
-
Net Worth 0 0 62,690 60,268 57,312 43,341 0 -
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Div 8,384 4,163 - - - - - -
Div Payout % 101.58% 44.50% - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Net Worth 0 0 62,690 60,268 57,312 43,341 0 -
NOSH 84,427 83,263 80,641 79,920 80,000 64,688 64,688 23.64%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
NP Margin 8.42% 9.34% 8.82% 7.97% 7.40% 7.17% 7.88% -
ROE 0.00% 0.00% 13.91% 13.16% 11.97% 10.74% 0.00% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
RPS 116.16 120.28 122.56 124.60 115.85 100.39 64.80 59.22%
EPS 9.78 11.24 10.81 9.93 8.58 7.19 5.10 68.01%
DPS 9.93 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.7774 0.7541 0.7164 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,920
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
RPS 32.44 33.13 32.70 32.94 30.66 21.48 13.87 96.82%
EPS 2.73 3.10 2.88 2.62 2.27 1.54 1.09 107.85%
DPS 2.77 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2074 0.1994 0.1896 0.1434 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 - - -
Price 0.71 0.90 0.96 0.82 0.83 0.00 0.00 -
P/RPS 0.61 0.75 0.78 0.66 0.72 0.00 0.00 -
P/EPS 7.26 8.01 8.88 8.26 9.68 0.00 0.00 -
EY 13.77 12.49 11.26 12.10 10.33 0.00 0.00 -
DY 13.99 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.23 1.09 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 CAGR
Date 13/09/05 29/04/05 21/02/05 - - - - -
Price 0.71 0.90 1.02 0.00 0.00 0.00 0.00 -
P/RPS 0.61 0.75 0.83 0.00 0.00 0.00 0.00 -
P/EPS 7.26 8.01 9.44 0.00 0.00 0.00 0.00 -
EY 13.77 12.49 10.60 0.00 0.00 0.00 0.00 -
DY 13.99 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -

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