[SWSCAP] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 82.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Revenue 35,488 47,077 44,712 31,236 0 31,936 32,350 1.75%
PBT 1,990 2,864 4,647 -1,619 0 -1,141 1,110 11.56%
Tax -961 -714 -507 -182 0 -118 -418 16.89%
NP 1,029 2,150 4,140 -1,801 0 -1,259 692 7.72%
-
NP to SH 808 2,097 4,068 -1,624 0 -1,311 665 3.71%
-
Tax Rate 48.29% 24.93% 10.91% - - - 37.66% -
Total Cost 34,459 44,927 40,572 33,037 0 33,195 31,658 1.60%
-
Net Worth 143,040 112,136 110,507 88,473 0 97,480 100,653 6.81%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Net Worth 143,040 112,136 110,507 88,473 0 97,480 100,653 6.81%
NOSH 275,078 211,578 211,578 182,343 182,343 182,343 145,875 12.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
NP Margin 2.90% 4.57% 9.26% -5.77% 0.00% -3.94% 2.14% -
ROE 0.56% 1.87% 3.68% -1.84% 0.00% -1.34% 0.66% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
RPS 12.90 22.25 21.13 17.13 0.00 17.51 22.18 -9.66%
EPS 0.29 0.99 1.92 -0.89 0.00 -0.72 0.46 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.5223 0.4852 0.00 0.5346 0.69 -5.16%
Adjusted Per Share Value based on latest NOSH - 182,343
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
RPS 11.65 15.45 14.68 10.25 0.00 10.48 10.62 1.75%
EPS 0.27 0.69 1.34 -0.53 0.00 -0.43 0.22 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.368 0.3627 0.2904 0.00 0.3199 0.3304 6.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/11/18 30/11/17 -
Price 0.23 0.345 0.58 0.32 0.655 0.715 1.15 -
P/RPS 1.78 1.55 2.74 1.87 0.00 4.08 5.19 -18.17%
P/EPS 78.30 34.81 30.17 -35.93 0.00 -99.45 252.27 -19.69%
EY 1.28 2.87 3.31 -2.78 0.00 -1.01 0.40 24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 1.11 0.66 0.00 1.34 1.67 -22.12%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 CAGR
Date 29/05/23 30/05/22 28/05/21 29/06/20 - 30/01/19 23/01/18 -
Price 0.225 0.345 0.495 0.415 0.00 0.635 1.25 -
P/RPS 1.74 1.55 2.34 2.42 0.00 3.63 5.64 -19.78%
P/EPS 76.60 34.81 25.75 -46.60 0.00 -88.32 274.20 -21.26%
EY 1.31 2.87 3.88 -2.15 0.00 -1.13 0.36 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.65 0.95 0.86 0.00 1.19 1.81 -23.61%

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