[SWSCAP] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Revenue 126,787 103,782 97,299 0 101,138 96,821 112,900 2.19%
PBT 6,351 1,359 1,028 0 -3,189 874 2,935 15.56%
Tax -1,955 -1,134 -837 0 -469 -448 -326 39.88%
NP 4,396 225 191 0 -3,658 426 2,609 10.26%
-
NP to SH 4,142 153 165 0 -3,417 371 1,742 17.62%
-
Tax Rate 30.78% 83.44% 81.42% - - 51.26% 11.11% -
Total Cost 122,391 103,557 97,108 0 104,796 96,395 110,291 1.96%
-
Net Worth 129,286 105,789 90,478 0 95,384 100,216 83,061 8.64%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 129,286 105,789 90,478 0 95,384 100,216 83,061 8.64%
NOSH 275,078 211,578 182,343 182,343 182,343 145,875 145,875 12.62%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 3.47% 0.22% 0.20% 0.00% -3.62% 0.44% 2.31% -
ROE 3.20% 0.14% 0.18% 0.00% -3.58% 0.37% 2.10% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
RPS 46.09 49.05 53.36 0.00 55.47 66.37 77.40 -9.25%
EPS 1.51 0.07 0.09 0.00 -1.87 0.25 1.19 4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.4962 0.00 0.5231 0.687 0.5694 -3.53%
Adjusted Per Share Value based on latest NOSH - 182,343
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
RPS 41.61 34.06 31.93 0.00 33.19 31.78 37.06 2.19%
EPS 1.36 0.05 0.05 0.00 -1.12 0.12 0.57 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4243 0.3472 0.297 0.00 0.3131 0.3289 0.2726 8.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 -
Price 0.215 0.455 0.605 0.64 0.535 0.98 1.15 -
P/RPS 0.47 0.93 1.13 0.00 0.96 1.48 1.49 -19.44%
P/EPS 14.28 629.20 668.59 0.00 -28.55 385.33 96.30 -30.06%
EY 7.00 0.16 0.15 0.00 -3.50 0.26 1.04 42.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.91 1.22 0.00 1.02 1.43 2.02 -24.21%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Date 30/11/22 26/11/21 27/11/20 - 29/07/19 30/07/18 28/07/17 -
Price 0.28 0.45 0.59 0.00 0.73 0.79 1.13 -
P/RPS 0.61 0.92 1.11 0.00 1.32 1.19 1.46 -15.08%
P/EPS 18.60 622.29 652.02 0.00 -38.96 310.62 94.63 -26.27%
EY 5.38 0.16 0.15 0.00 -2.57 0.32 1.06 35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.90 1.19 0.00 1.40 1.15 1.98 -20.04%

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