[SWSCAP] YoY Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 92.11%
YoY- 93.38%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 104,768 104,084 96,768 142,636 151,036 133,172 157,532 -6.56%
PBT 2,728 2,080 1,692 -96 -5,144 -5,556 2,324 2.70%
Tax 0 0 0 0 0 -164 -396 -
NP 2,728 2,080 1,692 -96 -5,144 -5,720 1,928 5.94%
-
NP to SH 2,196 2,688 1,480 -348 -5,256 -5,092 2,692 -3.33%
-
Tax Rate 0.00% 0.00% 0.00% - - - 17.04% -
Total Cost 102,040 102,004 95,076 142,732 156,180 138,892 155,604 -6.78%
-
Net Worth 61,156 57,208 56,775 57,792 61,821 69,220 74,080 -3.14%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 61,156 57,208 56,775 57,792 61,821 69,220 74,080 -3.14%
NOSH 127,674 126,792 127,586 124,285 126,346 126,039 126,981 0.09%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.60% 2.00% 1.75% -0.07% -3.41% -4.30% 1.22% -
ROE 3.59% 4.70% 2.61% -0.60% -8.50% -7.36% 3.63% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 82.06 82.09 75.85 114.76 119.54 105.66 124.06 -6.65%
EPS 1.72 2.12 1.16 -0.28 -4.16 -4.04 2.12 -3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4512 0.445 0.465 0.4893 0.5492 0.5834 -3.22%
Adjusted Per Share Value based on latest NOSH - 124,285
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 34.66 34.43 32.01 47.19 49.97 44.06 52.11 -6.56%
EPS 0.73 0.89 0.49 -0.12 -1.74 -1.68 0.89 -3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1893 0.1878 0.1912 0.2045 0.229 0.2451 -3.14%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.20 0.19 0.21 0.16 0.16 0.25 0.35 -
P/RPS 0.24 0.23 0.28 0.14 0.13 0.24 0.28 -2.53%
P/EPS 11.63 8.96 18.10 -57.14 -3.85 -6.19 16.51 -5.66%
EY 8.60 11.16 5.52 -1.75 -26.00 -16.16 6.06 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.47 0.34 0.33 0.46 0.60 -5.76%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 11/01/12 27/01/11 28/01/10 12/01/09 30/01/08 30/01/07 -
Price 0.21 0.19 0.19 0.19 0.12 0.21 0.30 -
P/RPS 0.26 0.23 0.25 0.17 0.10 0.20 0.24 1.34%
P/EPS 12.21 8.96 16.38 -67.86 -2.88 -5.20 14.15 -2.42%
EY 8.19 11.16 6.11 -1.47 -34.67 -19.24 7.07 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.43 0.41 0.25 0.38 0.51 -2.42%

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