[SWSCAP] YoY Annualized Quarter Result on 28-Feb-2015 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -27.08%
YoY- -41.25%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 123,156 148,960 157,062 124,962 128,508 101,128 108,082 2.19%
PBT -930 3,822 9,858 4,278 6,738 1,372 3,228 -
Tax -1,424 -122 -1,288 -536 -1,024 0 0 -
NP -2,354 3,700 8,570 3,742 5,714 1,372 3,228 -
-
NP to SH -2,422 2,388 6,612 2,564 4,364 1,536 3,150 -
-
Tax Rate - 3.19% 13.07% 12.53% 15.20% 0.00% 0.00% -
Total Cost 125,510 145,260 148,492 121,220 122,794 99,756 104,854 3.04%
-
Net Worth 98,626 82,506 81,237 64,899 65,802 60,306 58,402 9.12%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - 2,917 - - - - -
Div Payout % - - 44.12% - - - - -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 98,626 82,506 81,237 64,899 65,802 60,306 58,402 9.12%
NOSH 145,875 145,875 145,875 126,930 126,860 125,901 127,016 2.33%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin -1.91% 2.48% 5.46% 2.99% 4.45% 1.36% 2.99% -
ROE -2.46% 2.89% 8.14% 3.95% 6.63% 2.55% 5.39% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 84.43 102.11 107.67 98.45 101.30 80.32 85.09 -0.12%
EPS -1.66 1.64 4.70 2.02 3.44 1.22 2.48 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.6761 0.5656 0.5569 0.5113 0.5187 0.479 0.4598 6.63%
Adjusted Per Share Value based on latest NOSH - 125,937
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 40.42 48.89 51.55 41.01 42.18 33.19 35.47 2.20%
EPS -0.79 0.78 2.17 0.84 1.43 0.50 1.03 -
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
NAPS 0.3237 0.2708 0.2666 0.213 0.216 0.1979 0.1917 9.11%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.22 1.40 1.29 0.82 0.555 0.20 0.21 -
P/RPS 1.45 1.37 1.20 0.83 0.55 0.25 0.25 34.02%
P/EPS -73.48 85.52 28.46 40.59 16.13 16.39 8.47 -
EY -1.36 1.17 3.51 2.46 6.20 6.10 11.81 -
DY 0.00 0.00 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.48 2.32 1.60 1.07 0.42 0.46 25.51%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 25/04/18 26/04/17 27/04/16 23/04/15 21/04/14 24/04/13 20/04/12 -
Price 1.15 1.24 1.20 0.82 0.775 0.22 0.19 -
P/RPS 1.36 1.21 1.11 0.83 0.77 0.27 0.22 35.45%
P/EPS -69.26 75.75 26.47 40.59 22.53 18.03 7.66 -
EY -1.44 1.32 3.78 2.46 4.44 5.55 13.05 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.19 2.15 1.60 1.49 0.46 0.41 26.73%

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