[SWSCAP] YoY TTM Result on 28-Feb-2015 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -12.0%
YoY- -37.53%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 131,961 145,047 140,903 124,847 120,569 108,779 99,453 4.82%
PBT 9,085 2,904 3,353 3,119 5,898 2,744 2,226 26.40%
Tax -3,041 567 172 365 -885 -291 -230 53.74%
NP 6,044 3,471 3,525 3,484 5,013 2,453 1,996 20.27%
-
NP to SH 6,150 -2,111 2,280 2,472 3,957 2,326 2,108 19.52%
-
Tax Rate 33.47% -19.52% -5.13% -11.70% 15.01% 10.60% 10.33% -
Total Cost 125,917 141,576 137,378 121,363 115,556 106,326 97,457 4.36%
-
Net Worth 98,626 82,506 81,237 64,391 66,178 61,706 58,414 9.11%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - 1,458 12 - - - -
Div Payout % - - 63.98% 0.52% - - - -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 98,626 82,506 81,237 64,391 66,178 61,706 58,414 9.11%
NOSH 145,875 145,875 145,875 125,937 127,586 128,823 127,042 2.32%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 4.58% 2.39% 2.50% 2.79% 4.16% 2.26% 2.01% -
ROE 6.24% -2.56% 2.81% 3.84% 5.98% 3.77% 3.61% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 90.46 99.43 96.59 99.13 94.50 84.44 78.28 2.43%
EPS 4.22 -1.45 1.56 1.96 3.10 1.81 1.66 16.81%
DPS 0.00 0.00 1.00 0.01 0.00 0.00 0.00 -
NAPS 0.6761 0.5656 0.5569 0.5113 0.5187 0.479 0.4598 6.63%
Adjusted Per Share Value based on latest NOSH - 125,937
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 43.66 47.98 46.61 41.30 39.89 35.99 32.90 4.82%
EPS 2.03 -0.70 0.75 0.82 1.31 0.77 0.70 19.40%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.3263 0.273 0.2688 0.213 0.2189 0.2041 0.1932 9.12%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.22 1.40 1.29 0.82 0.555 0.20 0.21 -
P/RPS 1.35 1.41 1.34 0.83 0.59 0.24 0.27 30.75%
P/EPS 28.94 -96.74 82.53 41.78 17.89 11.08 12.66 14.76%
EY 3.46 -1.03 1.21 2.39 5.59 9.03 7.90 -12.84%
DY 0.00 0.00 0.78 0.01 0.00 0.00 0.00 -
P/NAPS 1.80 2.48 2.32 1.60 1.07 0.42 0.46 25.51%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 25/04/18 26/04/17 27/04/16 23/04/15 21/04/14 24/04/13 20/04/12 -
Price 1.15 1.24 1.20 0.82 0.775 0.22 0.19 -
P/RPS 1.27 1.25 1.24 0.83 0.82 0.26 0.24 31.99%
P/EPS 27.28 -85.69 76.78 41.78 24.99 12.18 11.45 15.56%
EY 3.67 -1.17 1.30 2.39 4.00 8.21 8.73 -13.44%
DY 0.00 0.00 0.83 0.01 0.00 0.00 0.00 -
P/NAPS 1.70 2.19 2.15 1.60 1.49 0.46 0.41 26.73%

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