[SWSCAP] YoY Annualized Quarter Result on 31-Aug-2015 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 111.03%
YoY- -90.99%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 178,296 144,864 149,098 124,852 126,619 106,880 112,255 6.50%
PBT -9,866 11,462 5,922 479 4,349 3,216 3,671 -
Tax -113 -2,392 -15 602 103 -374 -291 -12.09%
NP -9,979 9,070 5,907 1,081 4,452 2,842 3,380 -
-
NP to SH -9,108 8,555 4,408 302 3,353 2,543 3,133 -
-
Tax Rate - 20.87% 0.25% -125.68% -2.37% 11.63% 7.93% -
Total Cost 188,275 135,794 143,191 123,771 122,167 104,038 108,875 7.75%
-
Net Worth 90,880 99,836 78,103 63,167 63,390 59,733 59,863 5.85%
Dividend
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - 1,408 - 12 - - -
Div Payout % - - 31.95% - 0.38% - - -
Equity
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 90,880 99,836 78,103 63,167 63,390 59,733 59,863 5.85%
NOSH 182,343 145,875 140,853 127,999 126,528 126,392 126,400 5.12%
Ratio Analysis
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -5.60% 6.26% 3.96% 0.87% 3.52% 2.66% 3.01% -
ROE -10.02% 8.57% 5.64% 0.48% 5.29% 4.26% 5.23% -
Per Share
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 97.78 99.31 105.85 97.54 100.07 84.56 88.81 1.32%
EPS -4.99 5.86 3.02 0.24 2.65 2.01 2.48 -
DPS 0.00 0.00 1.00 0.00 0.01 0.00 0.00 -
NAPS 0.4984 0.6844 0.5545 0.4935 0.501 0.4726 0.4736 0.69%
Adjusted Per Share Value based on latest NOSH - 126,229
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 58.98 47.92 49.32 41.30 41.89 35.36 37.14 6.50%
EPS -3.01 2.83 1.46 0.10 1.11 0.84 1.04 -
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.3007 0.3303 0.2584 0.209 0.2097 0.1976 0.198 5.86%
Price Multiplier on Financial Quarter End Date
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 31/12/19 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.625 1.06 1.30 0.76 0.845 0.24 0.22 -
P/RPS 0.64 1.07 1.23 0.78 0.84 0.28 0.25 13.66%
P/EPS -12.51 18.07 41.54 322.12 31.89 11.93 8.88 -
EY -7.99 5.53 2.41 0.31 3.14 8.38 11.27 -
DY 0.00 0.00 0.77 0.00 0.01 0.00 0.00 -
P/NAPS 1.25 1.55 2.34 1.54 1.69 0.51 0.46 14.59%
Price Multiplier on Announcement Date
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 28/02/20 31/10/17 26/10/16 29/10/15 29/10/14 30/10/13 30/10/12 -
Price 0.51 1.26 1.14 0.81 0.81 0.245 0.22 -
P/RPS 0.52 1.27 1.08 0.83 0.81 0.29 0.25 10.49%
P/EPS -10.21 21.48 36.43 343.31 30.57 12.18 8.88 -
EY -9.79 4.65 2.75 0.29 3.27 8.21 11.27 -
DY 0.00 0.00 0.88 0.00 0.01 0.00 0.00 -
P/NAPS 1.02 1.84 2.06 1.64 1.62 0.52 0.46 11.46%

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