[SWSCAP] YoY Quarter Result on 31-Aug-2015 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 169.24%
YoY- 141.88%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 43,625 31,964 33,977 30,924 30,345 28,390 28,376 6.03%
PBT -2,484 8,526 -865 1,489 674 1,223 865 -
Tax 372 -2,065 -191 987 615 -373 -291 -
NP -2,112 6,461 -1,056 2,476 1,289 850 574 -
-
NP to SH -1,807 6,813 -5,191 2,310 955 520 468 -
-
Tax Rate - 24.22% - -66.29% -91.25% 30.50% 33.64% -
Total Cost 45,737 25,503 35,033 28,448 29,056 27,540 27,802 7.02%
-
Net Worth 90,880 99,836 77,702 62,256 63,793 59,675 60,110 5.79%
Dividend
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - 12 - - -
Div Payout % - - - - 1.33% - - -
Equity
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 90,880 99,836 77,702 62,256 63,793 59,675 60,110 5.79%
NOSH 182,343 145,875 140,131 126,229 127,333 126,271 126,923 5.06%
Ratio Analysis
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -4.84% 20.21% -3.11% 8.01% 4.25% 2.99% 2.02% -
ROE -1.99% 6.82% -6.68% 3.71% 1.50% 0.87% 0.78% -
Per Share
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 23.92 21.91 24.25 24.50 23.83 22.48 22.36 0.92%
EPS -0.99 4.67 -3.56 1.83 0.75 0.41 0.37 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4984 0.6844 0.5545 0.4932 0.501 0.4726 0.4736 0.69%
Adjusted Per Share Value based on latest NOSH - 126,229
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 13.76 10.08 10.71 9.75 9.57 8.95 8.95 6.03%
EPS -0.57 2.15 -1.64 0.73 0.30 0.16 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2866 0.3148 0.245 0.1963 0.2012 0.1882 0.1895 5.80%
Price Multiplier on Financial Quarter End Date
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 31/12/19 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.625 1.06 1.30 0.76 0.845 0.24 0.22 -
P/RPS 2.61 4.84 5.36 3.10 3.55 1.07 0.98 14.28%
P/EPS -63.07 22.70 -35.09 41.53 112.67 58.28 59.66 -
EY -1.59 4.41 -2.85 2.41 0.89 1.72 1.68 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.25 1.55 2.34 1.54 1.69 0.51 0.46 14.59%
Price Multiplier on Announcement Date
31/12/19 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 28/02/20 31/10/17 26/10/16 29/10/15 29/10/14 30/10/13 30/10/12 -
Price 0.51 1.26 1.14 0.81 0.81 0.245 0.22 -
P/RPS 2.13 5.75 4.70 3.31 3.40 1.09 0.98 11.16%
P/EPS -51.46 26.98 -30.77 44.26 108.00 59.49 59.66 -
EY -1.94 3.71 -3.25 2.26 0.93 1.68 1.68 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.02 1.84 2.06 1.64 1.62 0.52 0.46 11.46%

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