[SWSCAP] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 229.32%
YoY- 382.26%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Revenue 124,158 127,226 182,749 146,047 140,924 73,720 134,984 -1.55%
PBT -7,520 314 9,555 8,516 -1,455 -3,941 -3,416 15.92%
Tax -1,714 -1,699 -2,425 -11,006 -466 -238 -1,591 1.40%
NP -9,234 -1,385 7,130 -2,490 -1,921 -4,179 -5,007 12.14%
-
NP to SH -9,234 -1,674 6,873 -2,435 -1,642 -3,706 -4,826 12.92%
-
Tax Rate - 541.08% 25.38% 129.24% - - - -
Total Cost 133,392 128,611 175,619 148,537 142,845 77,899 139,991 -0.90%
-
Net Worth 146,246 140,289 129,286 105,789 90,478 0 95,384 8.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Net Worth 146,246 140,289 129,286 105,789 90,478 0 95,384 8.33%
NOSH 304,680 275,078 275,078 211,578 182,343 182,343 182,343 10.09%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
NP Margin -7.44% -1.09% 3.90% -1.70% -1.36% -5.67% -3.71% -
ROE -6.31% -1.19% 5.32% -2.30% -1.81% 0.00% -5.06% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
RPS 40.75 46.25 66.44 69.03 77.28 40.43 74.03 -10.57%
EPS -3.03 -0.61 2.50 -1.15 -0.90 -2.03 -2.65 2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.47 0.50 0.4962 0.00 0.5231 -1.59%
Adjusted Per Share Value based on latest NOSH - 275,078
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
RPS 40.75 41.76 59.98 47.93 46.25 24.20 44.30 -1.55%
EPS -3.03 -0.55 2.26 -0.80 -0.54 -1.22 -1.58 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4604 0.4243 0.3472 0.297 0.00 0.3131 8.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 -
Price 0.205 0.36 0.215 0.455 0.605 0.64 0.535 -
P/RPS 0.50 0.78 0.32 0.66 0.78 1.58 0.72 -6.60%
P/EPS -6.76 -59.16 8.60 -39.54 -67.19 -31.49 -20.21 -18.54%
EY -14.78 -1.69 11.62 -2.53 -1.49 -3.18 -4.95 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.71 0.46 0.91 1.22 0.00 1.02 -14.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 CAGR
Date 26/11/24 28/11/23 30/11/22 26/11/21 27/11/20 - 29/07/19 -
Price 0.20 0.295 0.28 0.45 0.59 0.00 0.73 -
P/RPS 0.49 0.64 0.42 0.65 0.76 0.00 0.99 -12.34%
P/EPS -6.60 -48.48 11.21 -39.10 -65.52 0.00 -27.58 -23.49%
EY -15.15 -2.06 8.92 -2.56 -1.53 0.00 -3.63 30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.60 0.90 1.19 0.00 1.40 -20.18%

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