[SWSCAP] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -62.11%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 127,226 131,477 146,815 158,404 182,749 172,884 162,109 -14.90%
PBT 314 2,366 3,733 4,607 9,555 12,820 11,434 -90.87%
Tax -1,699 -1,600 -1,925 -1,678 -2,425 -10,711 -10,493 -70.25%
NP -1,385 766 1,808 2,929 7,130 2,109 941 -
-
NP to SH -1,674 304 1,315 2,604 6,873 2,087 913 -
-
Tax Rate 541.08% 67.62% 51.57% 36.42% 25.38% 83.55% 91.77% -
Total Cost 128,611 130,711 145,007 155,475 175,619 170,775 161,168 -13.95%
-
Net Worth 140,289 143,040 143,040 140,289 129,286 122,139 112,136 16.08%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 140,289 143,040 143,040 140,289 129,286 122,139 112,136 16.08%
NOSH 275,078 275,078 275,078 275,078 275,078 244,278 211,578 19.10%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -1.09% 0.58% 1.23% 1.85% 3.90% 1.22% 0.58% -
ROE -1.19% 0.21% 0.92% 1.86% 5.32% 1.71% 0.81% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.25 47.80 53.37 57.59 66.44 70.77 76.62 -28.55%
EPS -0.61 0.11 0.48 0.95 2.50 0.85 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.52 0.51 0.47 0.50 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 275,078
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.09 43.50 48.57 52.40 60.46 57.19 53.63 -14.90%
EPS -0.55 0.10 0.44 0.86 2.27 0.69 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.4732 0.4732 0.4641 0.4277 0.4041 0.371 16.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.36 0.245 0.23 0.295 0.215 0.24 0.345 -
P/RPS 0.78 0.51 0.43 0.51 0.32 0.34 0.45 44.24%
P/EPS -59.16 221.69 48.11 31.16 8.60 28.09 79.95 -
EY -1.69 0.45 2.08 3.21 11.62 3.56 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.44 0.58 0.46 0.48 0.65 6.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 28/08/23 29/05/23 27/02/23 30/11/22 29/08/22 30/05/22 -
Price 0.295 0.345 0.225 0.29 0.28 0.30 0.345 -
P/RPS 0.64 0.72 0.42 0.50 0.42 0.42 0.45 26.44%
P/EPS -48.48 312.18 47.07 30.63 11.21 35.11 79.95 -
EY -2.06 0.32 2.12 3.26 8.92 2.85 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.43 0.57 0.60 0.60 0.65 -7.30%

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