[SWSCAP] YoY TTM Result on 28-Feb-2018 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- -28.51%
YoY- 391.33%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 129,550 69,202 130,040 131,961 145,047 140,903 124,847 0.69%
PBT -7,982 -2,048 -2,330 9,085 2,904 3,353 3,119 -
Tax -7 -351 -1,103 -3,041 567 172 365 -
NP -7,989 -2,399 -3,433 6,044 3,471 3,525 3,484 -
-
NP to SH -7,341 -2,106 -3,421 6,150 -2,111 2,280 2,472 -
-
Tax Rate - - - 33.47% -19.52% -5.13% -11.70% -
Total Cost 137,539 71,601 133,473 125,917 141,576 137,378 121,363 2.37%
-
Net Worth 88,619 0 95,201 98,626 82,506 81,237 64,391 6.16%
Dividend
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div - - - - - 1,458 12 -
Div Payout % - - - - - 63.98% 0.52% -
Equity
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 88,619 0 95,201 98,626 82,506 81,237 64,391 6.16%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 125,937 7.17%
Ratio Analysis
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin -6.17% -3.47% -2.64% 4.58% 2.39% 2.50% 2.79% -
ROE -8.28% 0.00% -3.59% 6.24% -2.56% 2.81% 3.84% -
Per Share
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 71.05 37.95 71.32 90.46 99.43 96.59 99.13 -6.04%
EPS -4.03 -1.15 -1.88 4.22 -1.45 1.56 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.01 -
NAPS 0.486 0.00 0.5221 0.6761 0.5656 0.5569 0.5113 -0.94%
Adjusted Per Share Value based on latest NOSH - 145,875
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 42.52 22.71 42.68 43.31 47.61 46.25 40.98 0.69%
EPS -2.41 -0.69 -1.12 2.02 -0.69 0.75 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.2909 0.00 0.3125 0.3237 0.2708 0.2666 0.2113 6.17%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 30/06/20 28/06/19 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.415 0.70 0.68 1.22 1.40 1.29 0.82 -
P/RPS 0.58 1.84 0.95 1.35 1.41 1.34 0.83 -6.49%
P/EPS -10.31 -60.61 -36.24 28.94 -96.74 82.53 41.78 -
EY -9.70 -1.65 -2.76 3.46 -1.03 1.21 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.01 -
P/NAPS 0.85 0.00 1.30 1.80 2.48 2.32 1.60 -11.17%
Price Multiplier on Announcement Date
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 28/08/20 - 29/04/19 25/04/18 26/04/17 27/04/16 23/04/15 -
Price 0.57 0.00 0.63 1.15 1.24 1.20 0.82 -
P/RPS 0.80 0.00 0.88 1.27 1.25 1.24 0.83 -0.68%
P/EPS -14.16 0.00 -33.58 27.28 -85.69 76.78 41.78 -
EY -7.06 0.00 -2.98 3.67 -1.17 1.30 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.01 -
P/NAPS 1.17 0.00 1.21 1.70 2.19 2.15 1.60 -5.69%

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