[SWSCAP] YoY TTM Result on 28-Feb-2009 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 26.17%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 99,453 117,847 138,739 145,877 126,282 138,655 104,315 -0.79%
PBT 2,226 -514 -3,841 -6,481 -4,060 -12,432 984 14.56%
Tax -230 -1 17 1,012 -261 -131 -670 -16.30%
NP 1,996 -515 -3,824 -5,469 -4,321 -12,563 314 36.06%
-
NP to SH 2,108 -484 -3,668 -5,449 -4,167 -12,519 315 37.23%
-
Tax Rate 10.33% - - - - - 68.09% -
Total Cost 97,457 118,362 142,563 151,346 130,603 151,218 104,001 -1.07%
-
Net Worth 58,414 55,944 56,380 58,020 65,854 70,206 81,443 -5.38%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - 5,028 10,949 -
Div Payout % - - - - - 0.00% 3,476.03% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 58,414 55,944 56,380 58,020 65,854 70,206 81,443 -5.38%
NOSH 127,042 126,000 126,158 126,960 126,546 126,611 126,250 0.10%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 2.01% -0.44% -2.76% -3.75% -3.42% -9.06% 0.30% -
ROE 3.61% -0.87% -6.51% -9.39% -6.33% -17.83% 0.39% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 78.28 93.53 109.97 114.90 99.79 109.51 82.63 -0.89%
EPS 1.66 -0.38 -2.91 -4.29 -3.29 -9.89 0.25 37.05%
DPS 0.00 0.00 0.00 0.00 0.00 3.97 8.67 -
NAPS 0.4598 0.444 0.4469 0.457 0.5204 0.5545 0.6451 -5.48%
Adjusted Per Share Value based on latest NOSH - 126,960
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 32.90 38.99 45.90 48.26 41.78 45.87 34.51 -0.79%
EPS 0.70 -0.16 -1.21 -1.80 -1.38 -4.14 0.10 38.26%
DPS 0.00 0.00 0.00 0.00 0.00 1.66 3.62 -
NAPS 0.1932 0.1851 0.1865 0.1919 0.2179 0.2323 0.2694 -5.38%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.21 0.19 0.27 0.13 0.20 0.31 0.41 -
P/RPS 0.27 0.20 0.25 0.11 0.20 0.28 0.50 -9.75%
P/EPS 12.66 -49.46 -9.29 -3.03 -6.07 -3.14 164.33 -34.74%
EY 7.90 -2.02 -10.77 -33.01 -16.46 -31.90 0.61 53.18%
DY 0.00 0.00 0.00 0.00 0.00 12.81 21.15 -
P/NAPS 0.46 0.43 0.60 0.28 0.38 0.56 0.64 -5.35%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 20/04/12 25/04/11 14/04/10 22/04/09 25/04/08 30/04/07 28/04/06 -
Price 0.19 0.195 0.27 0.13 0.20 0.34 0.38 -
P/RPS 0.24 0.21 0.25 0.11 0.20 0.31 0.46 -10.26%
P/EPS 11.45 -50.76 -9.29 -3.03 -6.07 -3.44 152.30 -35.00%
EY 8.73 -1.97 -10.77 -33.01 -16.46 -29.08 0.66 53.72%
DY 0.00 0.00 0.00 0.00 0.00 11.68 22.82 -
P/NAPS 0.41 0.44 0.60 0.28 0.38 0.61 0.59 -5.88%

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