[SWSCAP] YoY Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- -11.83%
YoY- 431.92%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 124,852 126,619 106,880 112,255 89,182 144,917 137,655 -1.61%
PBT 479 4,349 3,216 3,671 915 -3,132 -4,371 -
Tax 602 103 -374 -291 -231 0 16 83.00%
NP 1,081 4,452 2,842 3,380 684 -3,132 -4,355 -
-
NP to SH 302 3,353 2,543 3,133 589 -2,696 -4,413 -
-
Tax Rate -125.68% -2.37% 11.63% 7.93% 25.25% - - -
Total Cost 123,771 122,167 104,038 108,875 88,498 148,049 142,010 -2.26%
-
Net Worth 63,167 63,390 59,733 59,863 56,956 55,945 58,823 1.19%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - 12 - - - - - -
Div Payout % - 0.38% - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 63,167 63,390 59,733 59,863 56,956 55,945 58,823 1.19%
NOSH 127,999 126,528 126,392 126,400 127,391 126,572 126,446 0.20%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 0.87% 3.52% 2.66% 3.01% 0.77% -2.16% -3.16% -
ROE 0.48% 5.29% 4.26% 5.23% 1.03% -4.82% -7.50% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 97.54 100.07 84.56 88.81 70.01 114.49 108.86 -1.81%
EPS 0.24 2.65 2.01 2.48 0.47 -2.13 -3.49 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4935 0.501 0.4726 0.4736 0.4471 0.442 0.4652 0.98%
Adjusted Per Share Value based on latest NOSH - 126,923
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 41.30 41.89 35.36 37.14 29.50 47.94 45.54 -1.61%
EPS 0.10 1.11 0.84 1.04 0.19 -0.89 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.209 0.2097 0.1976 0.198 0.1884 0.1851 0.1946 1.19%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.76 0.845 0.24 0.22 0.19 0.25 0.16 -
P/RPS 0.78 0.84 0.28 0.25 0.27 0.22 0.15 31.60%
P/EPS 322.12 31.89 11.93 8.88 41.09 -11.74 -4.58 -
EY 0.31 3.14 8.38 11.27 2.43 -8.52 -21.81 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.69 0.51 0.46 0.42 0.57 0.34 28.61%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 29/10/15 29/10/14 30/10/13 30/10/12 31/10/11 28/10/10 28/10/09 -
Price 0.81 0.81 0.245 0.22 0.25 0.22 0.14 -
P/RPS 0.83 0.81 0.29 0.25 0.36 0.19 0.13 36.18%
P/EPS 343.31 30.57 12.18 8.88 54.07 -10.33 -4.01 -
EY 0.29 3.27 8.21 11.27 1.85 -9.68 -24.93 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.62 0.52 0.46 0.56 0.50 0.30 32.70%

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