[SWSCAP] YoY TTM Result on 30-Nov-2017 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
23-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 0.56%
YoY- 1250.13%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 148,581 60,951 130,252 139,152 146,987 132,374 126,685 3.03%
PBT -8,044 -3,442 -1,604 11,314 5,094 1,274 3,638 -
Tax -48 -245 -1,269 -2,590 111 436 117 -
NP -8,092 -3,687 -2,873 8,724 5,205 1,710 3,755 -
-
NP to SH -7,137 -3,594 -3,014 8,603 -748 743 2,809 -
-
Tax Rate - - - 22.89% -2.18% -34.22% -3.22% -
Total Cost 156,673 64,638 133,125 130,428 141,782 130,664 122,930 4.64%
-
Net Worth 88,473 0 97,480 100,653 81,690 78,995 64,727 6.03%
Dividend
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - 1,405 - 12 -
Div Payout % - - - - 0.00% - 0.45% -
Equity
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 88,473 0 97,480 100,653 81,690 78,995 64,727 6.03%
NOSH 182,343 182,343 182,343 145,875 145,875 145,319 127,391 6.95%
Ratio Analysis
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -5.45% -6.05% -2.21% 6.27% 3.54% 1.29% 2.96% -
ROE -8.07% 0.00% -3.09% 8.55% -0.92% 0.94% 4.34% -
Per Share
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 81.48 33.43 71.43 95.39 100.76 91.09 99.45 -3.66%
EPS -3.91 -1.97 -1.65 5.90 -0.51 0.51 2.21 -
DPS 0.00 0.00 0.00 0.00 0.96 0.00 0.01 -
NAPS 0.4852 0.00 0.5346 0.69 0.56 0.5436 0.5081 -0.86%
Adjusted Per Share Value based on latest NOSH - 145,875
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 49.15 20.16 43.09 46.03 48.63 43.79 41.91 3.03%
EPS -2.36 -1.19 -1.00 2.85 -0.25 0.25 0.93 -
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.2927 0.00 0.3225 0.333 0.2702 0.2613 0.2141 6.03%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 31/03/20 29/03/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.32 0.655 0.715 1.15 1.14 1.00 0.82 -
P/RPS 0.39 1.96 1.00 1.21 1.13 1.10 0.82 -12.99%
P/EPS -8.18 -33.23 -43.26 19.50 -222.32 195.58 37.19 -
EY -12.23 -3.01 -2.31 5.13 -0.45 0.51 2.69 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.01 -
P/NAPS 0.66 0.00 1.34 1.67 2.04 1.84 1.61 -15.38%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 29/06/20 - 30/01/19 23/01/18 24/01/17 29/01/16 22/01/15 -
Price 0.415 0.00 0.635 1.25 1.13 1.24 0.825 -
P/RPS 0.51 0.00 0.89 1.31 1.12 1.36 0.83 -8.72%
P/EPS -10.60 0.00 -38.42 21.20 -220.37 242.52 37.41 -
EY -9.43 0.00 -2.60 4.72 -0.45 0.41 2.67 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.01 -
P/NAPS 0.86 0.00 1.19 1.81 2.02 2.28 1.62 -11.18%

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