[SWSCAP] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 28.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Revenue 141,952 188,308 178,848 124,944 0 127,744 129,400 1.75%
PBT 7,960 11,456 18,588 -6,476 0 -4,564 4,440 11.56%
Tax -3,844 -2,856 -2,028 -728 0 -472 -1,672 16.89%
NP 4,116 8,600 16,560 -7,204 0 -5,036 2,768 7.72%
-
NP to SH 3,232 8,388 16,272 -6,496 0 -5,244 2,660 3.71%
-
Tax Rate 48.29% 24.93% 10.91% - - - 37.66% -
Total Cost 137,836 179,708 162,288 132,148 0 132,780 126,632 1.60%
-
Net Worth 143,040 112,136 110,507 88,473 0 97,480 100,653 6.81%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Net Worth 143,040 112,136 110,507 88,473 0 97,480 100,653 6.81%
NOSH 275,078 211,578 211,578 182,343 182,343 182,343 145,875 12.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
NP Margin 2.90% 4.57% 9.26% -5.77% 0.00% -3.94% 2.14% -
ROE 2.26% 7.48% 14.72% -7.34% 0.00% -5.38% 2.64% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
RPS 51.60 89.00 84.53 68.52 0.00 70.06 88.71 -9.65%
EPS 1.16 3.96 7.68 -3.56 0.00 -2.88 1.84 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.5223 0.4852 0.00 0.5346 0.69 -5.16%
Adjusted Per Share Value based on latest NOSH - 182,343
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
RPS 46.59 61.81 58.70 41.01 0.00 41.93 42.47 1.75%
EPS 1.06 2.75 5.34 -2.13 0.00 -1.72 0.87 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.368 0.3627 0.2904 0.00 0.3199 0.3304 6.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/11/18 30/11/17 -
Price 0.23 0.345 0.58 0.32 0.655 0.715 1.15 -
P/RPS 0.45 0.39 0.69 0.47 0.00 1.02 1.30 -18.03%
P/EPS 19.58 8.70 7.54 -8.98 0.00 -24.86 63.07 -19.69%
EY 5.11 11.49 13.26 -11.13 0.00 -4.02 1.59 24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 1.11 0.66 0.00 1.34 1.67 -22.12%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Date 29/05/23 30/05/22 28/05/21 29/06/20 - 30/01/19 23/01/18 -
Price 0.225 0.345 0.495 0.415 0.00 0.635 1.25 -
P/RPS 0.44 0.39 0.59 0.61 0.00 0.91 1.41 -19.61%
P/EPS 19.15 8.70 6.44 -11.65 0.00 -22.08 68.55 -21.26%
EY 5.22 11.49 15.54 -8.58 0.00 -4.53 1.46 26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.65 0.95 0.86 0.00 1.19 1.81 -23.61%

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