[SWSCAP] QoQ TTM Result on 31-Aug-2017 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 1163.66%
YoY- 855400.0%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 128,784 131,961 139,152 144,864 146,877 145,047 146,987 -8.44%
PBT 9,400 9,085 11,314 11,461 1,788 2,904 5,094 50.50%
Tax -2,512 -3,041 -2,590 -2,391 -517 567 111 -
NP 6,888 6,044 8,724 9,070 1,271 3,471 5,205 20.55%
-
NP to SH 7,184 6,150 8,603 8,555 677 -2,111 -748 -
-
Tax Rate 26.72% 33.47% 22.89% 20.86% 28.91% -19.52% -2.18% -
Total Cost 121,896 125,917 130,428 135,794 145,606 141,576 141,782 -9.59%
-
Net Worth 100,216 98,626 100,653 99,836 83,061 82,506 81,690 14.61%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - - - 1,405 -
Div Payout % - - - - - - 0.00% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 100,216 98,626 100,653 99,836 83,061 82,506 81,690 14.61%
NOSH 145,875 145,875 145,875 145,875 145,875 145,875 145,875 0.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 5.35% 4.58% 6.27% 6.26% 0.87% 2.39% 3.54% -
ROE 7.17% 6.24% 8.55% 8.57% 0.82% -2.56% -0.92% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 88.28 90.46 95.39 99.31 100.69 99.43 100.76 -8.44%
EPS 4.92 4.22 5.90 5.86 0.46 -1.45 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.687 0.6761 0.69 0.6844 0.5694 0.5656 0.56 14.61%
Adjusted Per Share Value based on latest NOSH - 145,875
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 42.27 43.31 45.67 47.55 48.21 47.61 48.24 -8.43%
EPS 2.36 2.02 2.82 2.81 0.22 -0.69 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.3289 0.3237 0.3304 0.3277 0.2726 0.2708 0.2681 14.61%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.98 1.22 1.15 1.06 1.15 1.40 1.14 -
P/RPS 1.11 1.35 1.21 1.07 1.14 1.41 1.13 -1.18%
P/EPS 19.90 28.94 19.50 18.07 247.79 -96.74 -222.32 -
EY 5.03 3.46 5.13 5.53 0.40 -1.03 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 1.43 1.80 1.67 1.55 2.02 2.48 2.04 -21.10%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 25/04/18 23/01/18 31/10/17 28/07/17 26/04/17 24/01/17 -
Price 0.79 1.15 1.25 1.26 1.13 1.24 1.13 -
P/RPS 0.89 1.27 1.31 1.27 1.12 1.25 1.12 -14.21%
P/EPS 16.04 27.28 21.20 21.48 243.48 -85.69 -220.37 -
EY 6.23 3.67 4.72 4.65 0.41 -1.17 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 1.15 1.70 1.81 1.84 1.98 2.19 2.02 -31.33%

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