[SWSCAP] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Revenue 31,617 55,962 42,265 43,625 31,964 33,977 30,924 0.30%
PBT -1,744 3,204 -1,497 -2,484 8,526 -865 1,489 -
Tax 248 -499 -1,219 372 -2,065 -191 987 -17.15%
NP -1,496 2,705 -2,716 -2,112 6,461 -1,056 2,476 -
-
NP to SH -1,538 2,731 -2,588 -1,807 6,813 -5,191 2,310 -
-
Tax Rate - 15.57% - - 24.22% - -66.29% -
Total Cost 33,113 53,257 44,981 45,737 25,503 35,033 28,448 2.09%
-
Net Worth 140,289 110,020 103,048 90,880 99,836 77,702 62,256 11.70%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 140,289 110,020 103,048 90,880 99,836 77,702 62,256 11.70%
NOSH 275,078 211,578 206,428 182,343 145,875 140,131 126,229 11.19%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
NP Margin -4.73% 4.83% -6.43% -4.84% 20.21% -3.11% 8.01% -
ROE -1.10% 2.48% -2.51% -1.99% 6.82% -6.68% 3.71% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
RPS 11.49 26.45 20.47 23.92 21.91 24.25 24.50 -9.80%
EPS -0.56 1.29 -1.25 -0.99 4.67 -3.56 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.4992 0.4984 0.6844 0.5545 0.4932 0.45%
Adjusted Per Share Value based on latest NOSH - 182,343
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
RPS 10.46 18.51 13.98 14.43 10.57 11.24 10.23 0.30%
EPS -0.51 0.90 -0.86 -0.60 2.25 -1.72 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.364 0.3409 0.3007 0.3303 0.2571 0.206 11.70%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/08/17 30/08/16 28/08/15 -
Price 0.295 0.40 0.80 0.625 1.06 1.30 0.76 -
P/RPS 2.57 1.51 3.91 2.61 4.84 5.36 3.10 -2.52%
P/EPS -52.76 30.99 -63.81 -63.07 22.70 -35.09 41.53 -
EY -1.90 3.23 -1.57 -1.59 4.41 -2.85 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.77 1.60 1.25 1.55 2.34 1.54 -12.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/08/17 31/08/16 31/08/15 CAGR
Date 27/02/23 28/02/22 06/04/21 28/02/20 31/10/17 26/10/16 29/10/15 -
Price 0.29 0.40 0.545 0.51 1.26 1.14 0.81 -
P/RPS 2.52 1.51 2.66 2.13 5.75 4.70 3.31 -3.64%
P/EPS -51.87 30.99 -43.47 -51.46 26.98 -30.77 44.26 -
EY -1.93 3.23 -2.30 -1.94 3.71 -3.25 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 1.09 1.02 1.84 2.06 1.64 -13.40%

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