[SWSCAP] YoY Annualized Quarter Result on 30-Nov-2018 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- -405.2%
YoY- -297.14%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 178,848 124,944 0 127,744 129,400 152,248 160,696 2.02%
PBT 18,588 -6,476 0 -4,564 4,440 5,028 8,336 16.21%
Tax -2,028 -728 0 -472 -1,672 -876 -1,380 7.47%
NP 16,560 -7,204 0 -5,036 2,768 4,152 6,956 17.64%
-
NP to SH 16,272 -6,496 0 -5,244 2,660 2,468 5,464 22.68%
-
Tax Rate 10.91% - - - 37.66% 17.42% 16.55% -
Total Cost 162,288 132,148 0 132,780 126,632 148,096 153,740 1.01%
-
Net Worth 110,507 88,473 0 97,480 100,653 81,690 78,995 6.49%
Dividend
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 110,507 88,473 0 97,480 100,653 81,690 78,995 6.49%
NOSH 211,578 182,343 182,343 182,343 145,875 145,875 145,319 7.29%
Ratio Analysis
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 9.26% -5.77% 0.00% -3.94% 2.14% 2.73% 4.33% -
ROE 14.72% -7.34% 0.00% -5.38% 2.64% 3.02% 6.92% -
Per Share
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 84.53 68.52 0.00 70.06 88.71 104.37 110.58 -4.90%
EPS 7.68 -3.56 0.00 -2.88 1.84 1.68 3.76 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.4852 0.00 0.5346 0.69 0.56 0.5436 -0.74%
Adjusted Per Share Value based on latest NOSH - 182,343
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 58.70 41.01 0.00 41.93 42.47 49.97 52.74 2.02%
EPS 5.34 -2.13 0.00 -1.72 0.87 0.81 1.79 22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.2904 0.00 0.3199 0.3304 0.2681 0.2593 6.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.58 0.32 0.655 0.715 1.15 1.14 1.00 -
P/RPS 0.69 0.47 0.00 1.02 1.30 1.09 0.90 -4.85%
P/EPS 7.54 -8.98 0.00 -24.86 63.07 67.38 26.60 -21.03%
EY 13.26 -11.13 0.00 -4.02 1.59 1.48 3.76 26.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.66 0.00 1.34 1.67 2.04 1.84 -9.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 28/05/21 29/06/20 - 30/01/19 23/01/18 24/01/17 29/01/16 -
Price 0.495 0.415 0.00 0.635 1.25 1.13 1.24 -
P/RPS 0.59 0.61 0.00 0.91 1.41 1.08 1.12 -11.31%
P/EPS 6.44 -11.65 0.00 -22.08 68.55 66.79 32.98 -26.36%
EY 15.54 -8.58 0.00 -4.53 1.46 1.50 3.03 35.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.86 0.00 1.19 1.81 2.02 2.28 -15.12%

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