[SWSCAP] YoY Annualized Quarter Result on 30-Nov-2010 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 154.9%
YoY- 525.29%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 130,344 104,768 104,084 96,768 142,636 151,036 133,172 -0.35%
PBT 8,340 2,728 2,080 1,692 -96 -5,144 -5,556 -
Tax -920 0 0 0 0 0 -164 33.26%
NP 7,420 2,728 2,080 1,692 -96 -5,144 -5,720 -
-
NP to SH 5,768 2,196 2,688 1,480 -348 -5,256 -5,092 -
-
Tax Rate 11.03% 0.00% 0.00% 0.00% - - - -
Total Cost 122,924 102,040 102,004 95,076 142,732 156,180 138,892 -2.01%
-
Net Worth 64,611 61,156 57,208 56,775 57,792 61,821 69,220 -1.14%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 64,611 61,156 57,208 56,775 57,792 61,821 69,220 -1.14%
NOSH 126,491 127,674 126,792 127,586 124,285 126,346 126,039 0.05%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 5.69% 2.60% 2.00% 1.75% -0.07% -3.41% -4.30% -
ROE 8.93% 3.59% 4.70% 2.61% -0.60% -8.50% -7.36% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 103.05 82.06 82.09 75.85 114.76 119.54 105.66 -0.41%
EPS 4.56 1.72 2.12 1.16 -0.28 -4.16 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5108 0.479 0.4512 0.445 0.465 0.4893 0.5492 -1.19%
Adjusted Per Share Value based on latest NOSH - 127,586
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 43.12 34.66 34.43 32.01 47.19 49.97 44.06 -0.35%
EPS 1.91 0.73 0.89 0.49 -0.12 -1.74 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2137 0.2023 0.1893 0.1878 0.1912 0.2045 0.229 -1.14%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.26 0.20 0.19 0.21 0.16 0.16 0.25 -
P/RPS 0.25 0.24 0.23 0.28 0.14 0.13 0.24 0.68%
P/EPS 5.70 11.63 8.96 18.10 -57.14 -3.85 -6.19 -
EY 17.54 8.60 11.16 5.52 -1.75 -26.00 -16.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.42 0.47 0.34 0.33 0.46 1.73%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 24/01/14 23/01/13 11/01/12 27/01/11 28/01/10 12/01/09 30/01/08 -
Price 0.38 0.21 0.19 0.19 0.19 0.12 0.21 -
P/RPS 0.37 0.26 0.23 0.25 0.17 0.10 0.20 10.78%
P/EPS 8.33 12.21 8.96 16.38 -67.86 -2.88 -5.20 -
EY 12.00 8.19 11.16 6.11 -1.47 -34.67 -19.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.44 0.42 0.43 0.41 0.25 0.38 11.73%

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