[SWSCAP] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -96.62%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Revenue 95,264 95,608 126,787 103,782 97,299 0 101,138 -1.11%
PBT -1,728 2,058 6,351 1,359 1,028 0 -3,189 -10.84%
Tax -1,024 -1,948 -1,955 -1,134 -837 0 -469 15.74%
NP -2,752 110 4,396 225 191 0 -3,658 -5.19%
-
NP to SH -2,752 -136 4,142 153 165 0 -3,417 -3.97%
-
Tax Rate - 94.66% 30.78% 83.44% 81.42% - - -
Total Cost 98,016 95,498 122,391 103,557 97,108 0 104,796 -1.24%
-
Net Worth 145,160 140,289 129,286 105,789 90,478 0 95,384 8.18%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Net Worth 145,160 140,289 129,286 105,789 90,478 0 95,384 8.18%
NOSH 302,417 275,078 275,078 211,578 182,343 182,343 182,343 9.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
NP Margin -2.89% 0.12% 3.47% 0.22% 0.20% 0.00% -3.62% -
ROE -1.90% -0.10% 3.20% 0.14% 0.18% 0.00% -3.58% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
RPS 31.50 34.76 46.09 49.05 53.36 0.00 55.47 -10.05%
EPS -0.91 -0.05 1.51 0.07 0.09 0.00 -1.87 -12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.47 0.50 0.4962 0.00 0.5231 -1.59%
Adjusted Per Share Value based on latest NOSH - 211,578
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
RPS 31.27 31.38 41.61 34.06 31.93 0.00 33.19 -1.10%
EPS -0.90 -0.04 1.36 0.05 0.05 0.00 -1.12 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.4604 0.4243 0.3472 0.297 0.00 0.3131 8.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 -
Price 0.205 0.36 0.215 0.455 0.605 0.64 0.535 -
P/RPS 0.65 1.04 0.47 0.93 1.13 0.00 0.96 -7.04%
P/EPS -22.53 -728.15 14.28 629.20 668.59 0.00 -28.55 -4.33%
EY -4.44 -0.14 7.00 0.16 0.15 0.00 -3.50 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.71 0.46 0.91 1.22 0.00 1.02 -14.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Date 26/11/24 28/11/23 30/11/22 26/11/21 27/11/20 - 29/07/19 -
Price 0.20 0.295 0.28 0.45 0.59 0.00 0.73 -
P/RPS 0.63 0.85 0.61 0.92 1.11 0.00 1.32 -12.93%
P/EPS -21.98 -596.68 18.60 622.29 652.02 0.00 -38.96 -10.16%
EY -4.55 -0.17 5.38 0.16 0.15 0.00 -2.57 11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.60 0.90 1.19 0.00 1.40 -20.18%

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