[SWSCAP] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Revenue 158,403 159,744 139,564 178,296 144,864 149,098 124,852 3.29%
PBT 4,576 4,563 -468 -9,866 11,462 5,922 479 36.00%
Tax -1,676 -1,632 -1,941 -113 -2,392 -15 602 -
NP 2,900 2,931 -2,409 -9,979 9,070 5,907 1,081 14.39%
-
NP to SH 2,604 2,884 -2,423 -9,108 8,555 4,408 302 34.11%
-
Tax Rate 36.63% 35.77% - - 20.87% 0.25% -125.68% -
Total Cost 155,503 156,813 141,973 188,275 135,794 143,191 123,771 3.15%
-
Net Worth 140,289 110,020 103,048 90,880 99,836 78,103 63,167 11.48%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Div - - - - - 1,408 - -
Div Payout % - - - - - 31.95% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 140,289 110,020 103,048 90,880 99,836 78,103 63,167 11.48%
NOSH 275,078 211,578 206,428 182,343 145,875 140,853 127,999 10.98%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 1.83% 1.83% -1.73% -5.60% 6.26% 3.96% 0.87% -
ROE 1.86% 2.62% -2.35% -10.02% 8.57% 5.64% 0.48% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
RPS 57.58 75.50 67.61 97.78 99.31 105.85 97.54 -6.92%
EPS 0.95 1.36 -1.17 -4.99 5.86 3.02 0.24 20.61%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.51 0.52 0.4992 0.4984 0.6844 0.5545 0.4935 0.44%
Adjusted Per Share Value based on latest NOSH - 182,343
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
RPS 52.40 52.85 46.17 58.98 47.92 49.32 41.30 3.29%
EPS 0.86 0.95 -0.80 -3.01 2.83 1.46 0.10 34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.4641 0.364 0.3409 0.3007 0.3303 0.2584 0.209 11.48%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/08/17 30/08/16 28/08/15 -
Price 0.295 0.40 0.80 0.625 1.06 1.30 0.76 -
P/RPS 0.51 0.53 1.18 0.64 1.07 1.23 0.78 -5.62%
P/EPS 31.16 29.35 -68.16 -12.51 18.07 41.54 322.12 -27.25%
EY 3.21 3.41 -1.47 -7.99 5.53 2.41 0.31 37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.58 0.77 1.60 1.25 1.55 2.34 1.54 -12.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Date 27/02/23 28/02/22 06/04/21 28/02/20 31/10/17 26/10/16 29/10/15 -
Price 0.29 0.40 0.545 0.51 1.26 1.14 0.81 -
P/RPS 0.50 0.53 0.81 0.52 1.27 1.08 0.83 -6.67%
P/EPS 30.63 29.35 -46.43 -10.21 21.48 36.43 343.31 -28.05%
EY 3.26 3.41 -2.15 -9.79 4.65 2.75 0.29 39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.57 0.77 1.09 1.02 1.84 2.06 1.64 -13.40%

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