[SWSCAP] YoY Annualized Quarter Result on 31-May-2019 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-May-2019 [#3]
Profit Trend
QoQ--%
YoY- -1021.03%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 138,376 129,732 0 134,850 129,094 150,533 153,494 -1.92%
PBT 1,812 1,370 0 -4,252 1,165 3,913 9,049 -26.01%
Tax -1,512 -1,116 0 -625 -597 -434 233 -
NP 300 254 0 -4,877 568 3,478 9,282 -47.43%
-
NP to SH 204 220 0 -4,556 494 2,322 6,921 -48.33%
-
Tax Rate 83.44% 81.46% - - 51.24% 11.09% -2.57% -
Total Cost 138,076 129,477 0 139,727 128,526 147,054 144,212 -0.81%
-
Net Worth 105,789 90,478 0 95,384 100,216 83,061 83,119 4.62%
Dividend
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - 1,945 -
Div Payout % - - - - - - 28.10% -
Equity
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 105,789 90,478 0 95,384 100,216 83,061 83,119 4.62%
NOSH 211,578 182,343 182,343 182,343 145,875 145,875 145,875 7.21%
Ratio Analysis
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 0.22% 0.20% 0.00% -3.62% 0.44% 2.31% 6.05% -
ROE 0.19% 0.24% 0.00% -4.78% 0.49% 2.80% 8.33% -
Per Share
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 65.40 71.15 0.00 73.95 88.50 103.19 105.22 -8.52%
EPS 0.09 0.12 0.00 -2.49 0.33 1.59 4.91 -52.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.50 0.4962 0.00 0.5231 0.687 0.5694 0.5698 -2.41%
Adjusted Per Share Value based on latest NOSH - 182,343
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 45.42 42.58 0.00 44.26 42.37 49.41 50.38 -1.92%
EPS 0.07 0.07 0.00 -1.50 0.16 0.76 2.27 -47.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.3472 0.297 0.00 0.3131 0.3289 0.2726 0.2728 4.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 0.455 0.605 0.64 0.535 0.98 1.15 1.14 -
P/RPS 0.70 0.85 0.00 0.72 1.11 1.11 1.08 -7.80%
P/EPS 471.90 501.45 0.00 -21.41 289.00 72.23 24.03 74.69%
EY 0.21 0.20 0.00 -4.67 0.35 1.38 4.16 -42.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
P/NAPS 0.91 1.22 0.00 1.02 1.43 2.02 2.00 -13.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 26/11/21 27/11/20 - 29/07/19 30/07/18 28/07/17 28/07/16 -
Price 0.45 0.59 0.00 0.73 0.79 1.13 1.31 -
P/RPS 0.69 0.83 0.00 0.99 0.89 1.10 1.24 -10.40%
P/EPS 466.72 489.01 0.00 -29.22 232.97 70.97 27.61 69.85%
EY 0.21 0.20 0.00 -3.42 0.43 1.41 3.62 -41.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.90 1.19 0.00 1.40 1.15 1.98 2.30 -16.12%

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