[SWSCAP] YoY TTM Result on 28-Feb-2010 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -15.13%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 108,779 99,453 117,847 138,739 145,877 126,282 138,655 -3.96%
PBT 2,744 2,226 -514 -3,841 -6,481 -4,060 -12,432 -
Tax -291 -230 -1 17 1,012 -261 -131 14.21%
NP 2,453 1,996 -515 -3,824 -5,469 -4,321 -12,563 -
-
NP to SH 2,326 2,108 -484 -3,668 -5,449 -4,167 -12,519 -
-
Tax Rate 10.60% 10.33% - - - - - -
Total Cost 106,326 97,457 118,362 142,563 151,346 130,603 151,218 -5.69%
-
Net Worth 61,706 58,414 55,944 56,380 58,020 65,854 70,206 -2.12%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - 5,028 -
Div Payout % - - - - - - 0.00% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 61,706 58,414 55,944 56,380 58,020 65,854 70,206 -2.12%
NOSH 128,823 127,042 126,000 126,158 126,960 126,546 126,611 0.28%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 2.26% 2.01% -0.44% -2.76% -3.75% -3.42% -9.06% -
ROE 3.77% 3.61% -0.87% -6.51% -9.39% -6.33% -17.83% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 84.44 78.28 93.53 109.97 114.90 99.79 109.51 -4.23%
EPS 1.81 1.66 -0.38 -2.91 -4.29 -3.29 -9.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
NAPS 0.479 0.4598 0.444 0.4469 0.457 0.5204 0.5545 -2.40%
Adjusted Per Share Value based on latest NOSH - 126,158
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 35.99 32.90 38.99 45.90 48.26 41.78 45.87 -3.95%
EPS 0.77 0.70 -0.16 -1.21 -1.80 -1.38 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
NAPS 0.2041 0.1932 0.1851 0.1865 0.1919 0.2179 0.2323 -2.13%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.20 0.21 0.19 0.27 0.13 0.20 0.31 -
P/RPS 0.24 0.27 0.20 0.25 0.11 0.20 0.28 -2.53%
P/EPS 11.08 12.66 -49.46 -9.29 -3.03 -6.07 -3.14 -
EY 9.03 7.90 -2.02 -10.77 -33.01 -16.46 -31.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.81 -
P/NAPS 0.42 0.46 0.43 0.60 0.28 0.38 0.56 -4.67%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 24/04/13 20/04/12 25/04/11 14/04/10 22/04/09 25/04/08 30/04/07 -
Price 0.22 0.19 0.195 0.27 0.13 0.20 0.34 -
P/RPS 0.26 0.24 0.21 0.25 0.11 0.20 0.31 -2.88%
P/EPS 12.18 11.45 -50.76 -9.29 -3.03 -6.07 -3.44 -
EY 8.21 8.73 -1.97 -10.77 -33.01 -16.46 -29.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.68 -
P/NAPS 0.46 0.41 0.44 0.60 0.28 0.38 0.61 -4.59%

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