[SWSCAP] YoY TTM Result on 30-Nov-2014 [#1]

Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -16.7%
YoY- -18.25%
Quarter Report
View:
Show?
TTM Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 139,152 146,987 132,374 126,685 113,275 112,426 91,011 7.32%
PBT 11,314 5,094 1,274 3,638 4,619 3,833 1,013 49.45%
Tax -2,590 111 436 117 -603 -291 -231 49.55%
NP 8,724 5,205 1,710 3,755 4,016 3,542 782 49.42%
-
NP to SH 8,603 -748 743 2,809 3,436 3,009 891 45.87%
-
Tax Rate 22.89% -2.18% -34.22% -3.22% 13.05% 7.59% 22.80% -
Total Cost 130,428 141,782 130,664 122,930 109,259 108,884 90,229 6.32%
-
Net Worth 100,653 81,690 78,995 64,727 64,611 61,156 57,208 9.86%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - 1,405 - 12 - - - -
Div Payout % - 0.00% - 0.45% - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 100,653 81,690 78,995 64,727 64,611 61,156 57,208 9.86%
NOSH 145,875 145,875 145,319 127,391 126,491 127,674 126,792 2.36%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 6.27% 3.54% 1.29% 2.96% 3.55% 3.15% 0.86% -
ROE 8.55% -0.92% 0.94% 4.34% 5.32% 4.92% 1.56% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 95.39 100.76 91.09 99.45 89.55 88.06 71.78 4.84%
EPS 5.90 -0.51 0.51 2.21 2.72 2.36 0.70 42.61%
DPS 0.00 0.96 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.69 0.56 0.5436 0.5081 0.5108 0.479 0.4512 7.32%
Adjusted Per Share Value based on latest NOSH - 127,391
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 46.03 48.63 43.79 41.91 37.47 37.19 30.11 7.32%
EPS 2.85 -0.25 0.25 0.93 1.14 1.00 0.29 46.30%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.333 0.2702 0.2613 0.2141 0.2137 0.2023 0.1893 9.86%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.15 1.14 1.00 0.82 0.26 0.20 0.19 -
P/RPS 1.21 1.13 1.10 0.82 0.29 0.23 0.26 29.18%
P/EPS 19.50 -222.32 195.58 37.19 9.57 8.49 27.04 -5.29%
EY 5.13 -0.45 0.51 2.69 10.45 11.78 3.70 5.59%
DY 0.00 0.85 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.67 2.04 1.84 1.61 0.51 0.42 0.42 25.84%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 23/01/18 24/01/17 29/01/16 22/01/15 24/01/14 23/01/13 11/01/12 -
Price 1.25 1.13 1.24 0.825 0.38 0.21 0.19 -
P/RPS 1.31 1.12 1.36 0.83 0.42 0.24 0.26 30.90%
P/EPS 21.20 -220.37 242.52 37.41 13.99 8.91 27.04 -3.97%
EY 4.72 -0.45 0.41 2.67 7.15 11.22 3.70 4.13%
DY 0.00 0.85 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.81 2.02 2.28 1.62 0.74 0.44 0.42 27.53%

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