[SWSCAP] YoY TTM Result on 31-Aug-2011 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 248.36%
YoY- 121.86%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 126,619 106,881 112,255 89,182 144,917 137,655 139,526 -1.60%
PBT 4,349 3,216 3,671 916 -3,133 -4,371 -8,705 -
Tax 121 -373 -291 -231 0 17 1,004 -29.70%
NP 4,470 2,843 3,380 685 -3,133 -4,354 -7,701 -
-
NP to SH 3,372 2,543 3,132 589 -2,695 -4,413 -7,339 -
-
Tax Rate -2.78% 11.60% 7.93% 25.22% - - - -
Total Cost 122,149 104,038 108,875 88,497 148,050 142,009 147,227 -3.06%
-
Net Worth 63,793 59,675 60,110 56,532 55,738 57,374 63,074 0.18%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 12 - - - - - - -
Div Payout % 0.38% - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 63,793 59,675 60,110 56,532 55,738 57,374 63,074 0.18%
NOSH 127,333 126,271 126,923 126,470 126,105 123,333 126,250 0.14%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 3.53% 2.66% 3.01% 0.77% -2.16% -3.16% -5.52% -
ROE 5.29% 4.26% 5.21% 1.04% -4.84% -7.69% -11.64% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 99.44 84.64 88.44 70.52 114.92 111.61 110.52 -1.74%
EPS 2.65 2.01 2.47 0.47 -2.14 -3.58 -5.81 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.4726 0.4736 0.447 0.442 0.4652 0.4996 0.04%
Adjusted Per Share Value based on latest NOSH - 126,470
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 41.56 35.08 36.84 29.27 47.56 45.18 45.79 -1.60%
EPS 1.11 0.83 1.03 0.19 -0.88 -1.45 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2094 0.1959 0.1973 0.1855 0.1829 0.1883 0.207 0.19%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.845 0.24 0.22 0.19 0.25 0.16 0.25 -
P/RPS 0.85 0.28 0.25 0.27 0.22 0.14 0.23 24.32%
P/EPS 31.91 11.92 8.92 40.80 -11.70 -4.47 -4.30 -
EY 3.13 8.39 11.22 2.45 -8.55 -22.36 -23.25 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.51 0.46 0.43 0.57 0.34 0.50 22.49%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/10/14 30/10/13 30/10/12 31/10/11 28/10/10 28/10/09 29/10/08 -
Price 0.81 0.245 0.22 0.25 0.22 0.14 0.14 -
P/RPS 0.81 0.29 0.25 0.35 0.19 0.13 0.13 35.63%
P/EPS 30.59 12.17 8.92 53.68 -10.29 -3.91 -2.41 -
EY 3.27 8.22 11.22 1.86 -9.71 -25.56 -41.52 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.52 0.46 0.56 0.50 0.30 0.28 33.96%

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