[SWSCAP] YoY Quarter Result on 31-May-2015 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- -927.79%
YoY- -1637.33%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 35,243 38,420 36,590 31,447 32,021 27,926 29,838 2.81%
PBT 1,339 1,024 1,858 -3,064 306 1,306 1,192 1.95%
Tax 264 -265 819 -172 0 0 0 -
NP 1,603 759 2,677 -3,236 306 1,306 1,192 5.05%
-
NP to SH 1,582 548 1,886 -3,336 217 1,255 1,090 6.40%
-
Tax Rate -19.72% 25.88% -44.08% - 0.00% 0.00% 0.00% -
Total Cost 33,640 37,661 33,913 34,683 31,715 26,620 28,646 2.71%
-
Net Worth 100,216 83,061 83,119 60,010 66,516 62,040 59,455 9.08%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 100,216 83,061 83,119 60,010 66,516 62,040 59,455 9.08%
NOSH 145,875 145,875 145,875 126,363 127,647 126,767 126,744 2.36%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 4.55% 1.98% 7.32% -10.29% 0.96% 4.68% 3.99% -
ROE 1.58% 0.66% 2.27% -5.56% 0.33% 2.02% 1.83% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 24.16 26.34 25.08 24.89 25.09 22.03 23.54 0.43%
EPS 1.08 0.38 1.34 -2.64 0.17 0.99 0.86 3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 0.5694 0.5698 0.4749 0.5211 0.4894 0.4691 6.56%
Adjusted Per Share Value based on latest NOSH - 126,363
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 11.57 12.61 12.01 10.32 10.51 9.17 9.79 2.82%
EPS 0.52 0.18 0.62 -1.09 0.07 0.41 0.36 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3289 0.2726 0.2728 0.197 0.2183 0.2036 0.1951 9.08%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.98 1.15 1.14 0.775 0.765 0.22 0.22 -
P/RPS 4.06 4.37 4.54 3.11 3.05 1.00 0.93 27.82%
P/EPS 90.37 306.12 88.17 -29.36 450.00 22.22 25.58 23.39%
EY 1.11 0.33 1.13 -3.41 0.22 4.50 3.91 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.02 2.00 1.63 1.47 0.45 0.47 20.36%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 28/07/17 28/07/16 22/07/15 24/07/14 25/07/13 26/07/12 -
Price 0.79 1.13 1.31 0.80 0.87 0.25 0.22 -
P/RPS 3.27 4.29 5.22 3.21 3.47 1.13 0.93 23.30%
P/EPS 72.85 300.80 101.32 -30.30 511.76 25.25 25.58 19.04%
EY 1.37 0.33 0.99 -3.30 0.20 3.96 3.91 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.98 2.30 1.68 1.67 0.51 0.47 16.07%

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