[SWSCAP] YoY Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 25.7%
YoY- -18.83%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 149,098 124,852 126,619 106,880 112,255 89,182 144,917 0.47%
PBT 5,922 479 4,349 3,216 3,671 915 -3,132 -
Tax -15 602 103 -374 -291 -231 0 -
NP 5,907 1,081 4,452 2,842 3,380 684 -3,132 -
-
NP to SH 4,408 302 3,353 2,543 3,133 589 -2,696 -
-
Tax Rate 0.25% -125.68% -2.37% 11.63% 7.93% 25.25% - -
Total Cost 143,191 123,771 122,167 104,038 108,875 88,498 148,049 -0.55%
-
Net Worth 78,103 63,167 63,390 59,733 59,863 56,956 55,945 5.71%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 1,408 - 12 - - - - -
Div Payout % 31.95% - 0.38% - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 78,103 63,167 63,390 59,733 59,863 56,956 55,945 5.71%
NOSH 140,853 127,999 126,528 126,392 126,400 127,391 126,572 1.79%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 3.96% 0.87% 3.52% 2.66% 3.01% 0.77% -2.16% -
ROE 5.64% 0.48% 5.29% 4.26% 5.23% 1.03% -4.82% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 105.85 97.54 100.07 84.56 88.81 70.01 114.49 -1.29%
EPS 3.02 0.24 2.65 2.01 2.48 0.47 -2.13 -
DPS 1.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.4935 0.501 0.4726 0.4736 0.4471 0.442 3.84%
Adjusted Per Share Value based on latest NOSH - 126,271
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 49.32 41.30 41.89 35.36 37.14 29.50 47.94 0.47%
EPS 1.46 0.10 1.11 0.84 1.04 0.19 -0.89 -
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2584 0.209 0.2097 0.1976 0.198 0.1884 0.1851 5.71%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.30 0.76 0.845 0.24 0.22 0.19 0.25 -
P/RPS 1.23 0.78 0.84 0.28 0.25 0.27 0.22 33.18%
P/EPS 41.54 322.12 31.89 11.93 8.88 41.09 -11.74 -
EY 2.41 0.31 3.14 8.38 11.27 2.43 -8.52 -
DY 0.77 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.54 1.69 0.51 0.46 0.42 0.57 26.51%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 29/10/15 29/10/14 30/10/13 30/10/12 31/10/11 28/10/10 -
Price 1.14 0.81 0.81 0.245 0.22 0.25 0.22 -
P/RPS 1.08 0.83 0.81 0.29 0.25 0.36 0.19 33.55%
P/EPS 36.43 343.31 30.57 12.18 8.88 54.07 -10.33 -
EY 2.75 0.29 3.27 8.21 11.27 1.85 -9.68 -
DY 0.88 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.64 1.62 0.52 0.46 0.56 0.50 26.58%

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