[SWSCAP] YoY Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 17.19%
YoY- 2763.64%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 124,962 128,508 101,128 108,082 87,540 141,680 139,512 -1.81%
PBT 4,278 6,738 1,372 3,228 606 -4,630 -5,690 -
Tax -536 -1,024 0 0 0 0 0 -
NP 3,742 5,714 1,372 3,228 606 -4,630 -5,690 -
-
NP to SH 2,564 4,364 1,536 3,150 110 -4,312 -5,802 -
-
Tax Rate 12.53% 15.20% 0.00% 0.00% 0.00% - - -
Total Cost 121,220 122,794 99,756 104,854 86,934 146,310 145,202 -2.96%
-
Net Worth 64,899 65,802 60,306 58,402 61,050 56,677 57,893 1.92%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 64,899 65,802 60,306 58,402 61,050 56,677 57,893 1.92%
NOSH 126,930 126,860 125,901 127,016 137,500 126,823 126,681 0.03%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 2.99% 4.45% 1.36% 2.99% 0.69% -3.27% -4.08% -
ROE 3.95% 6.63% 2.55% 5.39% 0.18% -7.61% -10.02% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 98.45 101.30 80.32 85.09 63.67 111.71 110.13 -1.85%
EPS 2.02 3.44 1.22 2.48 0.08 -3.40 -4.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5113 0.5187 0.479 0.4598 0.444 0.4469 0.457 1.88%
Adjusted Per Share Value based on latest NOSH - 127,042
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 41.34 42.51 33.46 35.76 28.96 46.87 46.15 -1.81%
EPS 0.85 1.44 0.51 1.04 0.04 -1.43 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.2177 0.1995 0.1932 0.202 0.1875 0.1915 1.92%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.82 0.555 0.20 0.21 0.19 0.27 0.13 -
P/RPS 0.83 0.55 0.25 0.25 0.30 0.24 0.12 38.01%
P/EPS 40.59 16.13 16.39 8.47 237.50 -7.94 -2.84 -
EY 2.46 6.20 6.10 11.81 0.42 -12.59 -35.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.07 0.42 0.46 0.43 0.60 0.28 33.69%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 21/04/14 24/04/13 20/04/12 25/04/11 14/04/10 22/04/09 -
Price 0.82 0.775 0.22 0.19 0.195 0.27 0.13 -
P/RPS 0.83 0.77 0.27 0.22 0.31 0.24 0.12 38.01%
P/EPS 40.59 22.53 18.03 7.66 243.75 -7.94 -2.84 -
EY 2.46 4.44 5.55 13.05 0.41 -12.59 -35.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.49 0.46 0.41 0.44 0.60 0.28 33.69%

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