[SWSCAP] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 771.56%
YoY- 350.49%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Revenue 150,260 141,952 188,308 178,848 124,944 0 127,744 3.08%
PBT 2,988 7,960 11,456 18,588 -6,476 0 -4,564 -
Tax -2,100 -3,844 -2,856 -2,028 -728 0 -472 32.27%
NP 888 4,116 8,600 16,560 -7,204 0 -5,036 -
-
NP to SH 888 3,232 8,388 16,272 -6,496 0 -5,244 -
-
Tax Rate 70.28% 48.29% 24.93% 10.91% - - - -
Total Cost 149,372 137,836 179,708 162,288 132,148 0 132,780 2.23%
-
Net Worth 148,116 143,040 112,136 110,507 88,473 0 97,480 8.15%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Net Worth 148,116 143,040 112,136 110,507 88,473 0 97,480 8.15%
NOSH 302,278 275,078 211,578 211,578 182,343 182,343 182,343 9.93%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
NP Margin 0.59% 2.90% 4.57% 9.26% -5.77% 0.00% -3.94% -
ROE 0.60% 2.26% 7.48% 14.72% -7.34% 0.00% -5.38% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
RPS 49.71 51.60 89.00 84.53 68.52 0.00 70.06 -6.22%
EPS 0.28 1.16 3.96 7.68 -3.56 0.00 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.53 0.5223 0.4852 0.00 0.5346 -1.61%
Adjusted Per Share Value based on latest NOSH - 211,578
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
RPS 49.32 46.59 61.81 58.70 41.01 0.00 41.93 3.08%
EPS 0.29 1.06 2.75 5.34 -2.13 0.00 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4861 0.4695 0.368 0.3627 0.2904 0.00 0.3199 8.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/11/18 -
Price 0.225 0.23 0.345 0.58 0.32 0.655 0.715 -
P/RPS 0.45 0.45 0.39 0.69 0.47 0.00 1.02 -14.21%
P/EPS 76.59 19.58 8.70 7.54 -8.98 0.00 -24.86 -
EY 1.31 5.11 11.49 13.26 -11.13 0.00 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.65 1.11 0.66 0.00 1.34 -18.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Date 24/05/24 29/05/23 30/05/22 28/05/21 29/06/20 - 30/01/19 -
Price 0.205 0.225 0.345 0.495 0.415 0.00 0.635 -
P/RPS 0.41 0.44 0.39 0.59 0.61 0.00 0.91 -13.87%
P/EPS 69.78 19.15 8.70 6.44 -11.65 0.00 -22.08 -
EY 1.43 5.22 11.49 15.54 -8.58 0.00 -4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.65 0.95 0.86 0.00 1.19 -17.72%

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