[SWSCAP] YoY Annualized Quarter Result on 31-Aug-2014 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 4.87%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 144,864 149,098 124,852 126,619 106,880 112,255 89,182 8.41%
PBT 11,462 5,922 479 4,349 3,216 3,671 915 52.33%
Tax -2,392 -15 602 103 -374 -291 -231 47.58%
NP 9,070 5,907 1,081 4,452 2,842 3,380 684 53.78%
-
NP to SH 8,555 4,408 302 3,353 2,543 3,133 589 56.13%
-
Tax Rate 20.87% 0.25% -125.68% -2.37% 11.63% 7.93% 25.25% -
Total Cost 135,794 143,191 123,771 122,167 104,038 108,875 88,498 7.38%
-
Net Worth 99,836 78,103 63,167 63,390 59,733 59,863 56,956 9.79%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - 1,408 - 12 - - - -
Div Payout % - 31.95% - 0.38% - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 99,836 78,103 63,167 63,390 59,733 59,863 56,956 9.79%
NOSH 145,875 140,853 127,999 126,528 126,392 126,400 127,391 2.28%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 6.26% 3.96% 0.87% 3.52% 2.66% 3.01% 0.77% -
ROE 8.57% 5.64% 0.48% 5.29% 4.26% 5.23% 1.03% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 99.31 105.85 97.54 100.07 84.56 88.81 70.01 5.99%
EPS 5.86 3.02 0.24 2.65 2.01 2.48 0.47 52.21%
DPS 0.00 1.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.6844 0.5545 0.4935 0.501 0.4726 0.4736 0.4471 7.34%
Adjusted Per Share Value based on latest NOSH - 127,333
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 47.55 48.94 40.98 41.56 35.08 36.84 29.27 8.41%
EPS 2.81 1.45 0.10 1.10 0.83 1.03 0.19 56.60%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3277 0.2563 0.2073 0.2081 0.1961 0.1965 0.1869 9.80%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.06 1.30 0.76 0.845 0.24 0.22 0.19 -
P/RPS 1.07 1.23 0.78 0.84 0.28 0.25 0.27 25.77%
P/EPS 18.07 41.54 322.12 31.89 11.93 8.88 41.09 -12.78%
EY 5.53 2.41 0.31 3.14 8.38 11.27 2.43 14.67%
DY 0.00 0.77 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.55 2.34 1.54 1.69 0.51 0.46 0.42 24.28%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 31/10/17 26/10/16 29/10/15 29/10/14 30/10/13 30/10/12 31/10/11 -
Price 1.26 1.14 0.81 0.81 0.245 0.22 0.25 -
P/RPS 1.27 1.08 0.83 0.81 0.29 0.25 0.36 23.35%
P/EPS 21.48 36.43 343.31 30.57 12.18 8.88 54.07 -14.24%
EY 4.65 2.75 0.29 3.27 8.21 11.27 1.85 16.58%
DY 0.00 0.88 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.84 2.06 1.64 1.62 0.52 0.46 0.56 21.90%

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